Highlights

[KOSSAN] YoY Quarter Result on 2009-12-31 [#4]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     58.62%    YoY -     52.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 318,575 281,530 252,973 227,749 238,646 186,340 170,716 10.95%
  YoY % 13.16% 11.29% 11.08% -4.57% 28.07% 9.15% -
  Horiz. % 186.61% 164.91% 148.18% 133.41% 139.79% 109.15% 100.00%
PBT 41,116 30,455 34,913 31,562 18,752 15,679 14,844 18.49%
  YoY % 35.01% -12.77% 10.62% 68.31% 19.60% 5.63% -
  Horiz. % 276.99% 205.17% 235.20% 212.62% 126.33% 105.63% 100.00%
Tax -10,510 -6,167 -5,463 -7,315 -2,868 8,979 991 -
  YoY % -70.42% -12.89% 25.32% -155.06% -131.94% 806.05% -
  Horiz. % -1,060.54% -622.30% -551.26% -738.14% -289.40% 906.05% 100.00%
NP 30,606 24,288 29,450 24,247 15,884 24,658 15,835 11.60%
  YoY % 26.01% -17.53% 21.46% 52.65% -35.58% 55.72% -
  Horiz. % 193.28% 153.38% 185.98% 153.12% 100.31% 155.72% 100.00%
NP to SH 29,656 24,288 29,450 24,247 15,884 24,658 15,835 11.01%
  YoY % 22.10% -17.53% 21.46% 52.65% -35.58% 55.72% -
  Horiz. % 187.28% 153.38% 185.98% 153.12% 100.31% 155.72% 100.00%
Tax Rate 25.56 % 20.25 % 15.65 % 23.18 % 15.29 % -57.27 % -6.68 % -
  YoY % 26.22% 29.39% -32.48% 51.60% 126.70% -757.34% -
  Horiz. % -382.63% -303.14% -234.28% -347.01% -228.89% 857.34% 100.00%
Total Cost 287,969 257,242 223,523 203,502 222,762 161,682 154,881 10.88%
  YoY % 11.94% 15.09% 9.84% -8.65% 37.78% 4.39% -
  Horiz. % 185.93% 166.09% 144.32% 131.39% 143.83% 104.39% 100.00%
Net Worth 610,376 488,364 449,128 360,472 298,823 252,656 159,795 25.00%
  YoY % 24.98% 8.74% 24.59% 20.63% 18.27% 58.11% -
  Horiz. % 381.97% 305.62% 281.06% 225.58% 187.00% 158.11% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 610,376 488,364 449,128 360,472 298,823 252,656 159,795 25.00%
  YoY % 24.98% 8.74% 24.59% 20.63% 18.27% 58.11% -
  Horiz. % 381.97% 305.62% 281.06% 225.58% 187.00% 158.11% 100.00%
NOSH 319,568 325,576 320,806 161,646 159,798 159,909 159,795 12.23%
  YoY % -1.85% 1.49% 98.46% 1.16% -0.07% 0.07% -
  Horiz. % 199.99% 203.75% 200.76% 101.16% 100.00% 100.07% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 9.61 % 8.63 % 11.64 % 10.65 % 6.66 % 13.23 % 9.28 % 0.58%
  YoY % 11.36% -25.86% 9.30% 59.91% -49.66% 42.56% -
  Horiz. % 103.56% 93.00% 125.43% 114.76% 71.77% 142.56% 100.00%
ROE 4.86 % 4.97 % 6.56 % 6.73 % 5.32 % 9.76 % 9.91 % -11.19%
  YoY % -2.21% -24.24% -2.53% 26.50% -45.49% -1.51% -
  Horiz. % 49.04% 50.15% 66.20% 67.91% 53.68% 98.49% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 99.69 86.47 78.86 140.89 149.34 116.53 106.83 -1.15%
  YoY % 15.29% 9.65% -44.03% -5.66% 28.16% 9.08% -
  Horiz. % 93.32% 80.94% 73.82% 131.88% 139.79% 109.08% 100.00%
EPS 9.28 7.46 9.18 15.00 9.94 15.42 9.93 -1.12%
  YoY % 24.40% -18.74% -38.80% 50.91% -35.54% 55.29% -
  Horiz. % 93.45% 75.13% 92.45% 151.06% 100.10% 155.29% 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 1.9100 1.5000 1.4000 2.2300 1.8700 1.5800 1.0000 11.38%
  YoY % 27.33% 7.14% -37.22% 19.25% 18.35% 58.00% -
  Horiz. % 191.00% 150.00% 140.00% 223.00% 187.00% 158.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,557,872
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 12.45 11.01 9.89 8.90 9.33 7.28 6.67 10.95%
  YoY % 13.08% 11.32% 11.12% -4.61% 28.16% 9.15% -
  Horiz. % 186.66% 165.07% 148.28% 133.43% 139.88% 109.15% 100.00%
EPS 1.16 0.95 1.15 0.95 0.62 0.96 0.62 10.99%
  YoY % 22.11% -17.39% 21.05% 53.23% -35.42% 54.84% -
  Horiz. % 187.10% 153.23% 185.48% 153.23% 100.00% 154.84% 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 0.2386 0.1909 0.1756 0.1409 0.1168 0.0988 0.0625 24.99%
  YoY % 24.99% 8.71% 24.63% 20.63% 18.22% 58.08% -
  Horiz. % 381.76% 305.44% 280.96% 225.44% 186.88% 158.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.3600 3.2500 3.1600 5.4300 2.8000 3.9000 4.6800 -
P/RPS 3.37 3.76 4.01 3.85 1.87 3.35 4.38 -4.27%
  YoY % -10.37% -6.23% 4.16% 105.88% -44.18% -23.52% -
  Horiz. % 76.94% 85.84% 91.55% 87.90% 42.69% 76.48% 100.00%
P/EPS 36.21 43.57 34.42 36.20 28.17 25.29 47.23 -4.33%
  YoY % -16.89% 26.58% -4.92% 28.51% 11.39% -46.45% -
  Horiz. % 76.67% 92.25% 72.88% 76.65% 59.64% 53.55% 100.00%
EY 2.76 2.30 2.91 2.76 3.55 3.95 2.12 4.49%
  YoY % 20.00% -20.96% 5.43% -22.25% -10.13% 86.32% -
  Horiz. % 130.19% 108.49% 137.26% 130.19% 167.45% 186.32% 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 1.76 2.17 2.26 2.43 1.50 2.47 4.68 -15.03%
  YoY % -18.89% -3.98% -7.00% 62.00% -39.27% -47.22% -
  Horiz. % 37.61% 46.37% 48.29% 51.92% 32.05% 52.78% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 24/02/12 23/02/11 25/02/10 20/02/09 25/02/08 14/02/07 -
Price 3.2800 3.2800 3.1800 6.8600 2.9900 3.5000 5.0500 -
P/RPS 3.29 3.79 4.03 4.87 2.00 3.00 4.73 -5.87%
  YoY % -13.19% -5.96% -17.25% 143.50% -33.33% -36.58% -
  Horiz. % 69.56% 80.13% 85.20% 102.96% 42.28% 63.42% 100.00%
P/EPS 35.34 43.97 34.64 45.73 30.08 22.70 50.96 -5.91%
  YoY % -19.63% 26.93% -24.25% 52.03% 32.51% -55.46% -
  Horiz. % 69.35% 86.28% 67.97% 89.74% 59.03% 44.54% 100.00%
EY 2.83 2.27 2.89 2.19 3.32 4.41 1.96 6.31%
  YoY % 24.67% -21.45% 31.96% -34.04% -24.72% 125.00% -
  Horiz. % 144.39% 115.82% 147.45% 111.73% 169.39% 225.00% 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 1.72 2.19 2.27 3.08 1.60 2.22 5.05 -16.42%
  YoY % -21.46% -3.52% -26.30% 92.50% -27.93% -56.04% -
  Horiz. % 34.06% 43.37% 44.95% 60.99% 31.68% 43.96% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS