Highlights

[KOSSAN] YoY Quarter Result on 2008-09-30 [#3]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 20-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     9.21%    YoY -     22.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
Revenue 278,531 275,635 210,088 237,236 188,311 162,643 106,812 16.56%
  YoY % 1.05% 31.20% -11.44% 25.98% 15.78% 52.27% -
  Horiz. % 260.77% 258.06% 196.69% 222.11% 176.30% 152.27% 100.00%
PBT 31,123 38,108 20,796 19,268 15,458 13,250 9,410 21.08%
  YoY % -18.33% 83.25% 7.93% 24.65% 16.66% 40.81% -
  Horiz. % 330.74% 404.97% 221.00% 204.76% 164.27% 140.81% 100.00%
Tax -7,117 -9,577 -5,510 -3,950 -2,950 -2,358 -1,782 24.78%
  YoY % 25.69% -73.81% -39.49% -33.90% -25.11% -32.32% -
  Horiz. % 399.38% 537.43% 309.20% 221.66% 165.54% 132.32% 100.00%
NP 24,006 28,531 15,286 15,318 12,508 10,892 7,628 20.12%
  YoY % -15.86% 86.65% -0.21% 22.47% 14.84% 42.79% -
  Horiz. % 314.71% 374.03% 200.39% 200.81% 163.97% 142.79% 100.00%
NP to SH 23,643 28,551 15,286 15,318 12,508 10,892 7,628 19.82%
  YoY % -17.19% 86.78% -0.21% 22.47% 14.84% 42.79% -
  Horiz. % 309.95% 374.29% 200.39% 200.81% 163.97% 142.79% 100.00%
Tax Rate 22.87 % 25.13 % 26.50 % 20.50 % 19.08 % 17.80 % 18.94 % 3.06%
  YoY % -8.99% -5.17% 29.27% 7.44% 7.19% -6.02% -
  Horiz. % 120.75% 132.68% 139.92% 108.24% 100.74% 93.98% 100.00%
Total Cost 254,525 247,104 194,802 221,918 175,803 151,751 99,184 16.26%
  YoY % 3.00% 26.85% -12.22% 26.23% 15.85% 53.00% -
  Horiz. % 256.62% 249.14% 196.40% 223.74% 177.25% 153.00% 100.00%
Net Worth 479,898 418,833 330,852 283,015 215,930 179,134 133,167 22.75%
  YoY % 14.58% 26.59% 16.90% 31.07% 20.54% 34.52% -
  Horiz. % 360.37% 314.52% 248.45% 212.53% 162.15% 134.52% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
Div 95 - 8,159 - - 9,596 6,658 -49.23%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 44.13% -
  Horiz. % 1.44% 0.00% 122.55% 0.00% 0.00% 144.13% 100.00%
Div Payout % 0.41 % - % 53.38 % - % - % 88.11 % 87.29 % -57.56%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.94% -
  Horiz. % 0.47% 0.00% 61.15% 0.00% 0.00% 100.94% 100.00%
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
Net Worth 479,898 418,833 330,852 283,015 215,930 179,134 133,167 22.75%
  YoY % 14.58% 26.59% 16.90% 31.07% 20.54% 34.52% -
  Horiz. % 360.37% 314.52% 248.45% 212.53% 162.15% 134.52% 100.00%
NOSH 319,932 319,720 159,063 159,895 159,948 159,941 66,583 28.52%
  YoY % 0.07% 101.00% -0.52% -0.03% 0.00% 140.21% -
  Horiz. % 480.50% 480.18% 238.89% 240.14% 240.22% 240.21% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
NP Margin 8.62 % 10.35 % 7.28 % 6.46 % 6.64 % 6.70 % 7.14 % 3.06%
  YoY % -16.71% 42.17% 12.69% -2.71% -0.90% -6.16% -
  Horiz. % 120.73% 144.96% 101.96% 90.48% 93.00% 93.84% 100.00%
ROE 4.93 % 6.82 % 4.62 % 5.41 % 5.79 % 6.08 % 5.73 % -2.38%
  YoY % -27.71% 47.62% -14.60% -6.56% -4.77% 6.11% -
  Horiz. % 86.04% 119.02% 80.63% 94.42% 101.05% 106.11% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
RPS 87.06 86.21 132.08 148.37 117.73 101.69 160.42 -9.31%
  YoY % 0.99% -34.73% -10.98% 26.03% 15.77% -36.61% -
  Horiz. % 54.27% 53.74% 82.33% 92.49% 73.39% 63.39% 100.00%
EPS 7.39 8.93 9.61 9.58 7.82 6.81 4.77 7.25%
  YoY % -17.25% -7.08% 0.31% 22.51% 14.83% 42.77% -
  Horiz. % 154.93% 187.21% 201.47% 200.84% 163.94% 142.77% 100.00%
DPS 0.03 0.00 5.13 0.00 0.00 6.00 10.00 -60.50%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -40.00% -
  Horiz. % 0.30% 0.00% 51.30% 0.00% 0.00% 60.00% 100.00%
NAPS 1.5000 1.3100 2.0800 1.7700 1.3500 1.1200 2.0000 -4.50%
  YoY % 14.50% -37.02% 17.51% 31.11% 20.54% -44.00% -
  Horiz. % 75.00% 65.50% 104.00% 88.50% 67.50% 56.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,557,872
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
RPS 10.89 10.78 8.21 9.27 7.36 6.36 4.18 16.54%
  YoY % 1.02% 31.30% -11.43% 25.95% 15.72% 52.15% -
  Horiz. % 260.53% 257.89% 196.41% 221.77% 176.08% 152.15% 100.00%
EPS 0.92 1.12 0.60 0.60 0.49 0.43 0.30 19.62%
  YoY % -17.86% 86.67% 0.00% 22.45% 13.95% 43.33% -
  Horiz. % 306.67% 373.33% 200.00% 200.00% 163.33% 143.33% 100.00%
DPS 0.00 0.00 0.32 0.00 0.00 0.38 0.26 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 46.15% -
  Horiz. % 0.00% 0.00% 123.08% 0.00% 0.00% 146.15% 100.00%
NAPS 0.1876 0.1637 0.1293 0.1106 0.0844 0.0700 0.0521 22.73%
  YoY % 14.60% 26.60% 16.91% 31.04% 20.57% 34.36% -
  Horiz. % 360.08% 314.20% 248.18% 212.28% 162.00% 134.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/06/05 -
Price 2.7200 2.9700 4.3300 2.4800 4.4800 3.0200 2.1800 -
P/RPS 3.12 3.45 3.28 1.67 3.81 2.97 1.36 14.20%
  YoY % -9.57% 5.18% 96.41% -56.17% 28.28% 118.38% -
  Horiz. % 229.41% 253.68% 241.18% 122.79% 280.15% 218.38% 100.00%
P/EPS 36.81 33.26 45.06 25.89 57.29 44.35 19.03 11.12%
  YoY % 10.67% -26.19% 74.04% -54.81% 29.18% 133.05% -
  Horiz. % 193.43% 174.78% 236.78% 136.05% 301.05% 233.05% 100.00%
EY 2.72 3.01 2.22 3.86 1.75 2.25 5.26 -10.01%
  YoY % -9.63% 35.59% -42.49% 120.57% -22.22% -57.22% -
  Horiz. % 51.71% 57.22% 42.21% 73.38% 33.27% 42.78% 100.00%
DY 0.01 0.00 1.18 0.00 0.00 1.99 4.59 -62.46%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -56.64% -
  Horiz. % 0.22% 0.00% 25.71% 0.00% 0.00% 43.36% 100.00%
P/NAPS 1.81 2.27 2.08 1.40 3.32 2.70 1.09 8.45%
  YoY % -20.26% 9.13% 48.57% -57.83% 22.96% 147.71% -
  Horiz. % 166.06% 208.26% 190.83% 128.44% 304.59% 247.71% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
Date 17/11/11 18/11/10 24/11/09 20/11/08 26/11/07 16/11/06 19/08/05 -
Price 3.0700 3.2100 5.0000 2.3500 3.9000 4.3200 1.6400 -
P/RPS 3.53 3.72 3.79 1.58 3.31 4.25 1.02 21.96%
  YoY % -5.11% -1.85% 139.87% -52.27% -22.12% 316.67% -
  Horiz. % 346.08% 364.71% 371.57% 154.90% 324.51% 416.67% 100.00%
P/EPS 41.54 35.95 52.03 24.53 49.87 63.44 14.32 18.56%
  YoY % 15.55% -30.91% 112.11% -50.81% -21.39% 343.02% -
  Horiz. % 290.08% 251.05% 363.34% 171.30% 348.25% 443.02% 100.00%
EY 2.41 2.78 1.92 4.08 2.01 1.58 6.99 -15.65%
  YoY % -13.31% 44.79% -52.94% 102.99% 27.22% -77.40% -
  Horiz. % 34.48% 39.77% 27.47% 58.37% 28.76% 22.60% 100.00%
DY 0.01 0.00 1.03 0.00 0.00 1.39 6.10 -64.13%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -77.21% -
  Horiz. % 0.16% 0.00% 16.89% 0.00% 0.00% 22.79% 100.00%
P/NAPS 2.05 2.45 2.40 1.33 2.89 3.86 0.82 15.78%
  YoY % -16.33% 2.08% 80.45% -53.98% -25.13% 370.73% -
  Horiz. % 250.00% 298.78% 292.68% 162.20% 352.44% 470.73% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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