Highlights

[KOSSAN] YoY Quarter Result on 2011-12-31 [#4]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 24-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     2.73%    YoY -     -17.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 360,958 327,383 318,575 281,530 252,973 227,749 238,646 7.14%
  YoY % 10.26% 2.76% 13.16% 11.29% 11.08% -4.57% -
  Horiz. % 151.25% 137.18% 133.49% 117.97% 106.00% 95.43% 100.00%
PBT 49,214 45,963 41,116 30,455 34,913 31,562 18,752 17.44%
  YoY % 7.07% 11.79% 35.01% -12.77% 10.62% 68.31% -
  Horiz. % 262.45% 245.11% 219.26% 162.41% 186.18% 168.31% 100.00%
Tax -10,247 -6,420 -10,510 -6,167 -5,463 -7,315 -2,868 23.63%
  YoY % -59.61% 38.92% -70.42% -12.89% 25.32% -155.06% -
  Horiz. % 357.29% 223.85% 366.46% 215.03% 190.48% 255.06% 100.00%
NP 38,967 39,543 30,606 24,288 29,450 24,247 15,884 16.13%
  YoY % -1.46% 29.20% 26.01% -17.53% 21.46% 52.65% -
  Horiz. % 245.32% 248.95% 192.68% 152.91% 185.41% 152.65% 100.00%
NP to SH 37,934 38,556 29,656 24,288 29,450 24,247 15,884 15.61%
  YoY % -1.61% 30.01% 22.10% -17.53% 21.46% 52.65% -
  Horiz. % 238.82% 242.73% 186.70% 152.91% 185.41% 152.65% 100.00%
Tax Rate 20.82 % 13.97 % 25.56 % 20.25 % 15.65 % 23.18 % 15.29 % 5.28%
  YoY % 49.03% -45.34% 26.22% 29.39% -32.48% 51.60% -
  Horiz. % 136.17% 91.37% 167.17% 132.44% 102.35% 151.60% 100.00%
Total Cost 321,991 287,840 287,969 257,242 223,523 203,502 222,762 6.33%
  YoY % 11.86% -0.04% 11.94% 15.09% 9.84% -8.65% -
  Horiz. % 144.54% 129.21% 129.27% 115.48% 100.34% 91.35% 100.00%
Net Worth 799,335 70,341,480 610,376 488,364 449,128 360,472 298,823 17.81%
  YoY % -98.86% 11,424.27% 24.98% 8.74% 24.59% 20.63% -
  Horiz. % 267.49% 23,539.46% 204.26% 163.43% 150.30% 120.63% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 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
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 799,335 70,341,480 610,376 488,364 449,128 360,472 298,823 17.81%
  YoY % -98.86% 11,424.27% 24.98% 8.74% 24.59% 20.63% -
  Horiz. % 267.49% 23,539.46% 204.26% 163.43% 150.30% 120.63% 100.00%
NOSH 639,468 639,468 319,568 325,576 320,806 161,646 159,798 25.99%
  YoY % 0.00% 100.10% -1.85% 1.49% 98.46% 1.16% -
  Horiz. % 400.17% 400.17% 199.98% 203.74% 200.76% 101.16% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 10.80 % 12.08 % 9.61 % 8.63 % 11.64 % 10.65 % 6.66 % 8.39%
  YoY % -10.60% 25.70% 11.36% -25.86% 9.30% 59.91% -
  Horiz. % 162.16% 181.38% 144.29% 129.58% 174.77% 159.91% 100.00%
ROE 4.75 % 0.05 % 4.86 % 4.97 % 6.56 % 6.73 % 5.32 % -1.87%
  YoY % 9,400.00% -98.97% -2.21% -24.24% -2.53% 26.50% -
  Horiz. % 89.29% 0.94% 91.35% 93.42% 123.31% 126.50% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 56.45 51.20 99.69 86.47 78.86 140.89 149.34 -14.96%
  YoY % 10.25% -48.64% 15.29% 9.65% -44.03% -5.66% -
  Horiz. % 37.80% 34.28% 66.75% 57.90% 52.81% 94.34% 100.00%
EPS 5.93 6.03 9.28 7.46 9.18 15.00 9.94 -8.25%
  YoY % -1.66% -35.02% 24.40% -18.74% -38.80% 50.91% -
  Horiz. % 59.66% 60.66% 93.36% 75.05% 92.35% 150.91% 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 1.2500 110.0000 1.9100 1.5000 1.4000 2.2300 1.8700 -6.49%
  YoY % -98.86% 5,659.16% 27.33% 7.14% -37.22% 19.25% -
  Horiz. % 66.84% 5,882.35% 102.14% 80.21% 74.87% 119.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,557,872
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 14.11 12.80 12.45 11.01 9.89 8.90 9.33 7.13%
  YoY % 10.23% 2.81% 13.08% 11.32% 11.12% -4.61% -
  Horiz. % 151.23% 137.19% 133.44% 118.01% 106.00% 95.39% 100.00%
EPS 1.48 1.51 1.16 0.95 1.15 0.95 0.62 15.60%
  YoY % -1.99% 30.17% 22.11% -17.39% 21.05% 53.23% -
  Horiz. % 238.71% 243.55% 187.10% 153.23% 185.48% 153.23% 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 0.3125 27.5000 0.2386 0.1909 0.1756 0.1409 0.1168 17.82%
  YoY % -98.86% 11,425.57% 24.99% 8.71% 24.63% 20.63% -
  Horiz. % 267.55% 23,544.52% 204.28% 163.44% 150.34% 120.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 4.4700 4.3200 3.3600 3.2500 3.1600 5.4300 2.8000 -
P/RPS 7.92 8.44 3.37 3.76 4.01 3.85 1.87 27.18%
  YoY % -6.16% 150.45% -10.37% -6.23% 4.16% 105.88% -
  Horiz. % 423.53% 451.34% 180.21% 201.07% 214.44% 205.88% 100.00%
P/EPS 75.35 71.65 36.21 43.57 34.42 36.20 28.17 17.81%
  YoY % 5.16% 97.87% -16.89% 26.58% -4.92% 28.51% -
  Horiz. % 267.48% 254.35% 128.54% 154.67% 122.19% 128.51% 100.00%
EY 1.33 1.40 2.76 2.30 2.91 2.76 3.55 -15.09%
  YoY % -5.00% -49.28% 20.00% -20.96% 5.43% -22.25% -
  Horiz. % 37.46% 39.44% 77.75% 64.79% 81.97% 77.75% 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 3.58 0.04 1.76 2.17 2.26 2.43 1.50 15.59%
  YoY % 8,850.00% -97.73% -18.89% -3.98% -7.00% 62.00% -
  Horiz. % 238.67% 2.67% 117.33% 144.67% 150.67% 162.00% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 26/02/14 25/02/13 24/02/12 23/02/11 25/02/10 20/02/09 -
Price 5.5000 4.5600 3.2800 3.2800 3.1800 6.8600 2.9900 -
P/RPS 9.74 8.91 3.29 3.79 4.03 4.87 2.00 30.18%
  YoY % 9.32% 170.82% -13.19% -5.96% -17.25% 143.50% -
  Horiz. % 487.00% 445.50% 164.50% 189.50% 201.50% 243.50% 100.00%
P/EPS 92.72 75.63 35.34 43.97 34.64 45.73 30.08 20.63%
  YoY % 22.60% 114.01% -19.63% 26.93% -24.25% 52.03% -
  Horiz. % 308.24% 251.43% 117.49% 146.18% 115.16% 152.03% 100.00%
EY 1.08 1.32 2.83 2.27 2.89 2.19 3.32 -17.06%
  YoY % -18.18% -53.36% 24.67% -21.45% 31.96% -34.04% -
  Horiz. % 32.53% 39.76% 85.24% 68.37% 87.05% 65.96% 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 4.40 0.04 1.72 2.19 2.27 3.08 1.60 18.36%
  YoY % 10,900.00% -97.67% -21.46% -3.52% -26.30% 92.50% -
  Horiz. % 275.00% 2.50% 107.50% 136.88% 141.88% 192.50% 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
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
7. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS