Highlights

[KOSSAN] YoY Quarter Result on 2007-09-30 [#3]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 26-Nov-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Sep-2007  [#3]
Profit Trend QoQ -     9.82%    YoY -     14.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 CAGR
Revenue 275,635 210,088 237,236 188,311 162,643 106,812 106,812 20.86%
  YoY % 31.20% -11.44% 25.98% 15.78% 52.27% 0.00% -
  Horiz. % 258.06% 196.69% 222.11% 176.30% 152.27% 100.00% 100.00%
PBT 38,108 20,796 19,268 15,458 13,250 9,410 9,410 32.26%
  YoY % 83.25% 7.93% 24.65% 16.66% 40.81% 0.00% -
  Horiz. % 404.97% 221.00% 204.76% 164.27% 140.81% 100.00% 100.00%
Tax -9,577 -5,510 -3,950 -2,950 -2,358 -1,782 -1,721 40.93%
  YoY % -73.81% -39.49% -33.90% -25.11% -32.32% -3.54% -
  Horiz. % 556.48% 320.16% 229.52% 171.41% 137.01% 103.54% 100.00%
NP 28,531 15,286 15,318 12,508 10,892 7,628 7,689 29.97%
  YoY % 86.65% -0.21% 22.47% 14.84% 42.79% -0.79% -
  Horiz. % 371.06% 198.80% 199.22% 162.67% 141.66% 99.21% 100.00%
NP to SH 28,551 15,286 15,318 12,508 10,892 7,628 7,689 29.98%
  YoY % 86.78% -0.21% 22.47% 14.84% 42.79% -0.79% -
  Horiz. % 371.32% 198.80% 199.22% 162.67% 141.66% 99.21% 100.00%
Tax Rate 25.13 % 26.50 % 20.50 % 19.08 % 17.80 % 18.94 % 18.29 % 6.56%
  YoY % -5.17% 29.27% 7.44% 7.19% -6.02% 3.55% -
  Horiz. % 137.40% 144.89% 112.08% 104.32% 97.32% 103.55% 100.00%
Total Cost 247,104 194,802 221,918 175,803 151,751 99,184 99,123 20.03%
  YoY % 26.85% -12.22% 26.23% 15.85% 53.00% 0.06% -
  Horiz. % 249.29% 196.53% 223.88% 177.36% 153.09% 100.06% 100.00%
Net Worth 418,833 330,852 283,015 215,930 179,134 133,167 151,861 22.48%
  YoY % 26.59% 16.90% 31.07% 20.54% 34.52% -12.31% -
  Horiz. % 275.80% 217.86% 186.36% 142.19% 117.96% 87.69% 100.00%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 CAGR
Div - 8,159 - - 9,596 6,658 15,985 -
  YoY % 0.00% 0.00% 0.00% 0.00% 44.13% -58.35% -
  Horiz. % 0.00% 51.05% 0.00% 0.00% 60.03% 41.65% 100.00%
Div Payout % - % 53.38 % - % - % 88.11 % 87.29 % 207.90 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.94% -58.01% -
  Horiz. % 0.00% 25.68% 0.00% 0.00% 42.38% 41.99% 100.00%
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 CAGR
Net Worth 418,833 330,852 283,015 215,930 179,134 133,167 151,861 22.48%
  YoY % 26.59% 16.90% 31.07% 20.54% 34.52% -12.31% -
  Horiz. % 275.80% 217.86% 186.36% 142.19% 117.96% 87.69% 100.00%
NOSH 319,720 159,063 159,895 159,948 159,941 66,583 159,854 14.86%
  YoY % 101.00% -0.52% -0.03% 0.00% 140.21% -58.35% -
  Horiz. % 200.01% 99.51% 100.03% 100.06% 100.05% 41.65% 100.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 CAGR
NP Margin 10.35 % 7.28 % 6.46 % 6.64 % 6.70 % 7.14 % 7.20 % 7.52%
  YoY % 42.17% 12.69% -2.71% -0.90% -6.16% -0.83% -
  Horiz. % 143.75% 101.11% 89.72% 92.22% 93.06% 99.17% 100.00%
ROE 6.82 % 4.62 % 5.41 % 5.79 % 6.08 % 5.73 % 5.06 % 6.15%
  YoY % 47.62% -14.60% -6.56% -4.77% 6.11% 13.24% -
  Horiz. % 134.78% 91.30% 106.92% 114.43% 120.16% 113.24% 100.00%
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 CAGR
RPS 86.21 132.08 148.37 117.73 101.69 160.42 66.82 5.22%
  YoY % -34.73% -10.98% 26.03% 15.77% -36.61% 140.08% -
  Horiz. % 129.02% 197.67% 222.04% 176.19% 152.18% 240.08% 100.00%
EPS 8.93 9.61 9.58 7.82 6.81 4.77 4.81 13.16%
  YoY % -7.08% 0.31% 22.51% 14.83% 42.77% -0.83% -
  Horiz. % 185.65% 199.79% 199.17% 162.58% 141.58% 99.17% 100.00%
DPS 0.00 5.13 0.00 0.00 6.00 10.00 10.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -40.00% 0.00% -
  Horiz. % 0.00% 51.30% 0.00% 0.00% 60.00% 100.00% 100.00%
NAPS 1.3100 2.0800 1.7700 1.3500 1.1200 2.0000 0.9500 6.63%
  YoY % -37.02% 17.51% 31.11% 20.54% -44.00% 110.53% -
  Horiz. % 137.89% 218.95% 186.32% 142.11% 117.89% 210.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,557,872
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 CAGR
RPS 10.78 8.21 9.27 7.36 6.36 4.18 4.18 20.85%
  YoY % 31.30% -11.43% 25.95% 15.72% 52.15% 0.00% -
  Horiz. % 257.89% 196.41% 221.77% 176.08% 152.15% 100.00% 100.00%
EPS 1.12 0.60 0.60 0.49 0.43 0.30 0.30 30.12%
  YoY % 86.67% 0.00% 22.45% 13.95% 43.33% 0.00% -
  Horiz. % 373.33% 200.00% 200.00% 163.33% 143.33% 100.00% 100.00%
DPS 0.00 0.32 0.00 0.00 0.38 0.26 0.62 -
  YoY % 0.00% 0.00% 0.00% 0.00% 46.15% -58.06% -
  Horiz. % 0.00% 51.61% 0.00% 0.00% 61.29% 41.94% 100.00%
NAPS 0.1637 0.1293 0.1106 0.0844 0.0700 0.0521 0.0594 22.46%
  YoY % 26.60% 16.91% 31.04% 20.57% 34.36% -12.29% -
  Horiz. % 275.59% 217.68% 186.20% 142.09% 117.85% 87.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/06/05 30/09/05 -
Price 2.9700 4.3300 2.4800 4.4800 3.0200 2.1800 1.7100 -
P/RPS 3.45 3.28 1.67 3.81 2.97 1.36 2.56 6.15%
  YoY % 5.18% 96.41% -56.17% 28.28% 118.38% -46.87% -
  Horiz. % 134.77% 128.12% 65.23% 148.83% 116.02% 53.12% 100.00%
P/EPS 33.26 45.06 25.89 57.29 44.35 19.03 35.55 -1.32%
  YoY % -26.19% 74.04% -54.81% 29.18% 133.05% -46.47% -
  Horiz. % 93.56% 126.75% 72.83% 161.15% 124.75% 53.53% 100.00%
EY 3.01 2.22 3.86 1.75 2.25 5.26 2.81 1.38%
  YoY % 35.59% -42.49% 120.57% -22.22% -57.22% 87.19% -
  Horiz. % 107.12% 79.00% 137.37% 62.28% 80.07% 187.19% 100.00%
DY 0.00 1.18 0.00 0.00 1.99 4.59 5.85 -
  YoY % 0.00% 0.00% 0.00% 0.00% -56.64% -21.54% -
  Horiz. % 0.00% 20.17% 0.00% 0.00% 34.02% 78.46% 100.00%
P/NAPS 2.27 2.08 1.40 3.32 2.70 1.09 1.80 4.75%
  YoY % 9.13% 48.57% -57.83% 22.96% 147.71% -39.44% -
  Horiz. % 126.11% 115.56% 77.78% 184.44% 150.00% 60.56% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 CAGR
Date 18/11/10 24/11/09 20/11/08 26/11/07 16/11/06 19/08/05 17/11/05 -
Price 3.2100 5.0000 2.3500 3.9000 4.3200 1.6400 1.7400 -
P/RPS 3.72 3.79 1.58 3.31 4.25 1.02 2.60 7.42%
  YoY % -1.85% 139.87% -52.27% -22.12% 316.67% -60.77% -
  Horiz. % 143.08% 145.77% 60.77% 127.31% 163.46% 39.23% 100.00%
P/EPS 35.95 52.03 24.53 49.87 63.44 14.32 36.17 -0.12%
  YoY % -30.91% 112.11% -50.81% -21.39% 343.02% -60.41% -
  Horiz. % 99.39% 143.85% 67.82% 137.88% 175.39% 39.59% 100.00%
EY 2.78 1.92 4.08 2.01 1.58 6.99 2.76 0.14%
  YoY % 44.79% -52.94% 102.99% 27.22% -77.40% 153.26% -
  Horiz. % 100.72% 69.57% 147.83% 72.83% 57.25% 253.26% 100.00%
DY 0.00 1.03 0.00 0.00 1.39 6.10 5.75 -
  YoY % 0.00% 0.00% 0.00% 0.00% -77.21% 6.09% -
  Horiz. % 0.00% 17.91% 0.00% 0.00% 24.17% 106.09% 100.00%
P/NAPS 2.45 2.40 1.33 2.89 3.86 0.82 1.83 6.01%
  YoY % 2.08% 80.45% -53.98% -25.13% 370.73% -55.19% -
  Horiz. % 133.88% 131.15% 72.68% 157.92% 210.93% 44.81% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS