Highlights

[KOSSAN] YoY Quarter Result on 2011-06-30 [#2]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 24-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -8.79%    YoY -     -30.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 303,826 321,573 304,753 275,610 256,495 196,762 217,282 5.74%
  YoY % -5.52% 5.52% 10.57% 7.45% 30.36% -9.44% -
  Horiz. % 139.83% 148.00% 140.26% 126.84% 118.05% 90.56% 100.00%
PBT 44,805 44,044 31,097 26,648 36,253 16,762 17,446 17.01%
  YoY % 1.73% 41.63% 16.70% -26.49% 116.28% -3.92% -
  Horiz. % 256.82% 252.46% 178.25% 152.75% 207.80% 96.08% 100.00%
Tax -9,516 -9,948 -7,038 -5,350 -6,130 -3,150 -3,420 18.59%
  YoY % 4.34% -41.35% -31.55% 12.72% -94.60% 7.89% -
  Horiz. % 278.25% 290.88% 205.79% 156.43% 179.24% 92.11% 100.00%
NP 35,289 34,096 24,059 21,298 30,123 13,612 14,026 16.61%
  YoY % 3.50% 41.72% 12.96% -29.30% 121.30% -2.95% -
  Horiz. % 251.60% 243.09% 171.53% 151.85% 214.77% 97.05% 100.00%
NP to SH 34,593 33,462 23,621 20,938 30,004 13,612 14,026 16.23%
  YoY % 3.38% 41.66% 12.81% -30.22% 120.42% -2.95% -
  Horiz. % 246.63% 238.57% 168.41% 149.28% 213.92% 97.05% 100.00%
Tax Rate 21.24 % 22.59 % 22.63 % 20.08 % 16.91 % 18.79 % 19.60 % 1.35%
  YoY % -5.98% -0.18% 12.70% 18.75% -10.01% -4.13% -
  Horiz. % 108.37% 115.26% 115.46% 102.45% 86.28% 95.87% 100.00%
Total Cost 268,537 287,477 280,694 254,312 226,372 183,150 203,256 4.75%
  YoY % -6.59% 2.42% 10.37% 12.34% 23.60% -9.89% -
  Horiz. % 132.12% 141.44% 138.10% 125.12% 111.37% 90.11% 100.00%
Net Worth 773,756 664,765 536,986 479,496 402,824 330,577 278,280 18.57%
  YoY % 16.40% 23.80% 11.99% 19.03% 21.85% 18.79% -
  Horiz. % 278.05% 238.88% 192.97% 172.31% 144.75% 118.79% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 773,756 664,765 536,986 479,496 402,824 330,577 278,280 18.57%
  YoY % 16.40% 23.80% 11.99% 19.03% 21.85% 18.79% -
  Horiz. % 278.05% 238.88% 192.97% 172.31% 144.75% 118.79% 100.00%
NOSH 639,468 319,598 319,634 319,664 159,850 162,047 159,931 25.97%
  YoY % 100.08% -0.01% -0.01% 99.98% -1.36% 1.32% -
  Horiz. % 399.84% 199.83% 199.86% 199.88% 99.95% 101.32% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 11.61 % 10.60 % 7.89 % 7.73 % 11.74 % 6.92 % 6.46 % 10.26%
  YoY % 9.53% 34.35% 2.07% -34.16% 69.65% 7.12% -
  Horiz. % 179.72% 164.09% 122.14% 119.66% 181.73% 107.12% 100.00%
ROE 4.47 % 5.03 % 4.40 % 4.37 % 7.45 % 4.12 % 5.04 % -1.98%
  YoY % -11.13% 14.32% 0.69% -41.34% 80.83% -18.25% -
  Horiz. % 88.69% 99.80% 87.30% 86.71% 147.82% 81.75% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 47.51 100.62 95.34 86.22 160.46 121.42 135.86 -16.06%
  YoY % -52.78% 5.54% 10.58% -46.27% 32.15% -10.63% -
  Horiz. % 34.97% 74.06% 70.18% 63.46% 118.11% 89.37% 100.00%
EPS 5.41 10.47 7.39 6.55 18.77 8.40 8.77 -7.73%
  YoY % -48.33% 41.68% 12.82% -65.10% 123.45% -4.22% -
  Horiz. % 61.69% 119.38% 84.26% 74.69% 214.03% 95.78% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2100 2.0800 1.6800 1.5000 2.5200 2.0400 1.7400 -5.87%
  YoY % -41.83% 23.81% 12.00% -40.48% 23.53% 17.24% -
  Horiz. % 69.54% 119.54% 96.55% 86.21% 144.83% 117.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,888
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 23.76 25.14 23.83 21.55 20.06 15.38 16.99 5.75%
  YoY % -5.49% 5.50% 10.58% 7.43% 30.43% -9.48% -
  Horiz. % 139.85% 147.97% 140.26% 126.84% 118.07% 90.52% 100.00%
EPS 2.70 2.62 1.85 1.64 2.35 1.06 1.10 16.14%
  YoY % 3.05% 41.62% 12.80% -30.21% 121.70% -3.64% -
  Horiz. % 245.45% 238.18% 168.18% 149.09% 213.64% 96.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6050 0.5198 0.4199 0.3749 0.3150 0.2585 0.2176 18.57%
  YoY % 16.39% 23.79% 12.00% 19.02% 21.86% 18.80% -
  Horiz. % 278.03% 238.88% 192.97% 172.29% 144.76% 118.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.7000 4.9900 3.2200 3.1200 7.6000 3.7200 2.6800 -
P/RPS 7.79 4.96 3.38 3.62 4.74 3.06 1.97 25.74%
  YoY % 57.06% 46.75% -6.63% -23.63% 54.90% 55.33% -
  Horiz. % 395.43% 251.78% 171.57% 183.76% 240.61% 155.33% 100.00%
P/EPS 68.40 47.66 43.57 47.63 40.49 44.29 30.56 14.36%
  YoY % 43.52% 9.39% -8.52% 17.63% -8.58% 44.93% -
  Horiz. % 223.82% 155.96% 142.57% 155.86% 132.49% 144.93% 100.00%
EY 1.46 2.10 2.30 2.10 2.47 2.26 3.27 -12.57%
  YoY % -30.48% -8.70% 9.52% -14.98% 9.29% -30.89% -
  Horiz. % 44.65% 64.22% 70.34% 64.22% 75.54% 69.11% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.06 2.40 1.92 2.08 3.02 1.82 1.54 12.12%
  YoY % 27.50% 25.00% -7.69% -31.13% 65.93% 18.18% -
  Horiz. % 198.70% 155.84% 124.68% 135.06% 196.10% 118.18% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 20/08/14 26/08/13 23/08/12 24/08/11 26/08/10 20/08/09 22/08/08 -
Price 3.9700 6.1700 3.2900 2.7800 3.4600 3.8600 2.3100 -
P/RPS 8.36 6.13 3.45 3.22 2.16 3.18 1.70 30.39%
  YoY % 36.38% 77.68% 7.14% 49.07% -32.08% 87.06% -
  Horiz. % 491.76% 360.59% 202.94% 189.41% 127.06% 187.06% 100.00%
P/EPS 73.39 58.93 44.52 42.44 18.43 45.95 26.34 18.61%
  YoY % 24.54% 32.37% 4.90% 130.28% -59.89% 74.45% -
  Horiz. % 278.63% 223.73% 169.02% 161.12% 69.97% 174.45% 100.00%
EY 1.36 1.70 2.25 2.36 5.42 2.18 3.80 -15.73%
  YoY % -20.00% -24.44% -4.66% -56.46% 148.62% -42.63% -
  Horiz. % 35.79% 44.74% 59.21% 62.11% 142.63% 57.37% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.28 2.97 1.96 1.85 1.37 1.89 1.33 16.23%
  YoY % 10.44% 51.53% 5.95% 35.04% -27.51% 42.11% -
  Horiz. % 246.62% 223.31% 147.37% 139.10% 103.01% 142.11% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
2. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
3. Bursa Malaysia relaxes margin financing rules to ease forced selling pressure on market - Koon Yew Yin Koon Yew Yin's Blog
4. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
5. (CHOIVO CAPITAL) Lessons from Golconda – A Reflection & On Moving Forward. Choivo Capital
6. The world can learn from China how to overcome Covid - Koon Yew Yin Koon Yew Yin's Blog
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. Corona Virus To End May 29th, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
Partners & Brokers