Highlights

[KOSSAN] YoY Quarter Result on 2010-09-30 [#3]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 18-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -4.84%    YoY -     86.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 333,547 322,730 278,531 275,635 210,088 237,236 188,311 9.99%
  YoY % 3.35% 15.87% 1.05% 31.20% -11.44% 25.98% -
  Horiz. % 177.13% 171.38% 147.91% 146.37% 111.56% 125.98% 100.00%
PBT 47,726 40,013 31,123 38,108 20,796 19,268 15,458 20.65%
  YoY % 19.28% 28.56% -18.33% 83.25% 7.93% 24.65% -
  Horiz. % 308.75% 258.85% 201.34% 246.53% 134.53% 124.65% 100.00%
Tax -11,046 -9,984 -7,117 -9,577 -5,510 -3,950 -2,950 24.59%
  YoY % -10.64% -40.28% 25.69% -73.81% -39.49% -33.90% -
  Horiz. % 374.44% 338.44% 241.25% 324.64% 186.78% 133.90% 100.00%
NP 36,680 30,029 24,006 28,531 15,286 15,318 12,508 19.62%
  YoY % 22.15% 25.09% -15.86% 86.65% -0.21% 22.47% -
  Horiz. % 293.25% 240.08% 191.93% 228.10% 122.21% 122.47% 100.00%
NP to SH 35,405 29,221 23,643 28,551 15,286 15,318 12,508 18.92%
  YoY % 21.16% 23.59% -17.19% 86.78% -0.21% 22.47% -
  Horiz. % 283.06% 233.62% 189.02% 228.26% 122.21% 122.47% 100.00%
Tax Rate 23.14 % 24.95 % 22.87 % 25.13 % 26.50 % 20.50 % 19.08 % 3.26%
  YoY % -7.25% 9.09% -8.99% -5.17% 29.27% 7.44% -
  Horiz. % 121.28% 130.77% 119.86% 131.71% 138.89% 107.44% 100.00%
Total Cost 296,867 292,701 254,525 247,104 194,802 221,918 175,803 9.12%
  YoY % 1.42% 15.00% 3.00% 26.85% -12.22% 26.23% -
  Horiz. % 168.86% 166.49% 144.78% 140.56% 110.81% 126.23% 100.00%
Net Worth 67,803,615 553,088 479,898 418,833 330,852 283,015 215,930 160.48%
  YoY % 12,159.08% 15.25% 14.58% 26.59% 16.90% 31.07% -
  Horiz. % 31,400.60% 256.14% 222.25% 193.97% 153.22% 131.07% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - 159 95 - 8,159 - - -
  YoY % 0.00% 66.55% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1.96% 1.18% 0.00% 100.00% - -
Div Payout % - % 0.55 % 0.41 % - % 53.38 % - % - % -
  YoY % 0.00% 34.15% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1.03% 0.77% 0.00% 100.00% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 67,803,615 553,088 479,898 418,833 330,852 283,015 215,930 160.48%
  YoY % 12,159.08% 15.25% 14.58% 26.59% 16.90% 31.07% -
  Horiz. % 31,400.60% 256.14% 222.25% 193.97% 153.22% 131.07% 100.00%
NOSH 319,828 319,704 319,932 319,720 159,063 159,895 159,948 12.23%
  YoY % 0.04% -0.07% 0.07% 101.00% -0.52% -0.03% -
  Horiz. % 199.96% 199.88% 200.02% 199.89% 99.45% 99.97% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 11.00 % 9.30 % 8.62 % 10.35 % 7.28 % 6.46 % 6.64 % 8.77%
  YoY % 18.28% 7.89% -16.71% 42.17% 12.69% -2.71% -
  Horiz. % 165.66% 140.06% 129.82% 155.87% 109.64% 97.29% 100.00%
ROE 0.05 % 5.28 % 4.93 % 6.82 % 4.62 % 5.41 % 5.79 % -54.67%
  YoY % -99.05% 7.10% -27.71% 47.62% -14.60% -6.56% -
  Horiz. % 0.86% 91.19% 85.15% 117.79% 79.79% 93.44% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 104.29 100.95 87.06 86.21 132.08 148.37 117.73 -2.00%
  YoY % 3.31% 15.95% 0.99% -34.73% -10.98% 26.03% -
  Horiz. % 88.58% 85.75% 73.95% 73.23% 112.19% 126.03% 100.00%
EPS 11.07 9.14 7.39 8.93 9.61 9.58 7.82 5.96%
  YoY % 21.12% 23.68% -17.25% -7.08% 0.31% 22.51% -
  Horiz. % 141.56% 116.88% 94.50% 114.19% 122.89% 122.51% 100.00%
DPS 0.00 0.05 0.03 0.00 5.13 0.00 0.00 -
  YoY % 0.00% 66.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.97% 0.58% 0.00% 100.00% - -
NAPS 212.0000 1.7300 1.5000 1.3100 2.0800 1.7700 1.3500 132.10%
  YoY % 12,154.33% 15.33% 14.50% -37.02% 17.51% 31.11% -
  Horiz. % 15,703.70% 128.15% 111.11% 97.04% 154.07% 131.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,888
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 26.08 25.23 21.78 21.55 16.43 18.55 14.72 9.99%
  YoY % 3.37% 15.84% 1.07% 31.16% -11.43% 26.02% -
  Horiz. % 177.17% 171.40% 147.96% 146.40% 111.62% 126.02% 100.00%
EPS 2.77 2.28 1.85 2.23 1.20 1.20 0.98 18.89%
  YoY % 21.49% 23.24% -17.04% 85.83% 0.00% 22.45% -
  Horiz. % 282.65% 232.65% 188.78% 227.55% 122.45% 122.45% 100.00%
DPS 0.00 0.01 0.01 0.00 0.64 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1.56% 1.56% 0.00% 100.00% - -
NAPS 53.0156 0.4325 0.3752 0.3275 0.2587 0.2213 0.1688 160.49%
  YoY % 12,157.94% 15.27% 14.56% 26.59% 16.90% 31.10% -
  Horiz. % 31,407.35% 256.22% 222.27% 194.02% 153.26% 131.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 6.8000 3.0400 2.7200 2.9700 4.3300 2.4800 4.4800 -
P/RPS 6.52 3.01 3.12 3.45 3.28 1.67 3.81 9.36%
  YoY % 116.61% -3.53% -9.57% 5.18% 96.41% -56.17% -
  Horiz. % 171.13% 79.00% 81.89% 90.55% 86.09% 43.83% 100.00%
P/EPS 61.43 33.26 36.81 33.26 45.06 25.89 57.29 1.17%
  YoY % 84.70% -9.64% 10.67% -26.19% 74.04% -54.81% -
  Horiz. % 107.23% 58.06% 64.25% 58.06% 78.65% 45.19% 100.00%
EY 1.63 3.01 2.72 3.01 2.22 3.86 1.75 -1.18%
  YoY % -45.85% 10.66% -9.63% 35.59% -42.49% 120.57% -
  Horiz. % 93.14% 172.00% 155.43% 172.00% 126.86% 220.57% 100.00%
DY 0.00 0.02 0.01 0.00 1.18 0.00 0.00 -
  YoY % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1.69% 0.85% 0.00% 100.00% - -
P/NAPS 0.03 1.76 1.81 2.27 2.08 1.40 3.32 -54.33%
  YoY % -98.30% -2.76% -20.26% 9.13% 48.57% -57.83% -
  Horiz. % 0.90% 53.01% 54.52% 68.37% 62.65% 42.17% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 22/11/13 22/11/12 17/11/11 18/11/10 24/11/09 20/11/08 26/11/07 -
Price 3.2700 3.1900 3.0700 3.2100 5.0000 2.3500 3.9000 -
P/RPS 3.14 3.16 3.53 3.72 3.79 1.58 3.31 -0.87%
  YoY % -0.63% -10.48% -5.11% -1.85% 139.87% -52.27% -
  Horiz. % 94.86% 95.47% 106.65% 112.39% 114.50% 47.73% 100.00%
P/EPS 29.54 34.90 41.54 35.95 52.03 24.53 49.87 -8.35%
  YoY % -15.36% -15.98% 15.55% -30.91% 112.11% -50.81% -
  Horiz. % 59.23% 69.98% 83.30% 72.09% 104.33% 49.19% 100.00%
EY 3.39 2.87 2.41 2.78 1.92 4.08 2.01 9.09%
  YoY % 18.12% 19.09% -13.31% 44.79% -52.94% 102.99% -
  Horiz. % 168.66% 142.79% 119.90% 138.31% 95.52% 202.99% 100.00%
DY 0.00 0.02 0.01 0.00 1.03 0.00 0.00 -
  YoY % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1.94% 0.97% 0.00% 100.00% - -
P/NAPS 0.02 1.84 2.05 2.45 2.40 1.33 2.89 -56.31%
  YoY % -98.91% -10.24% -16.33% 2.08% 80.45% -53.98% -
  Horiz. % 0.69% 63.67% 70.93% 84.78% 83.04% 46.02% 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
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

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
Partners & Brokers