Highlights

[KOSSAN] YoY Quarter Result on 2009-03-31 [#1]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 21-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     -11.65%    YoY -     -1.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 289,434 256,446 262,769 202,372 199,942 162,485 107,233 17.98%
  YoY % 12.86% -2.41% 29.84% 1.22% 23.05% 51.53% -
  Horiz. % 269.91% 239.15% 245.04% 188.72% 186.46% 151.53% 100.00%
PBT 28,633 27,904 38,779 18,275 17,603 14,099 8,801 21.71%
  YoY % 2.61% -28.04% 112.20% 3.82% 24.85% 60.20% -
  Horiz. % 325.34% 317.05% 440.62% 207.65% 200.01% 160.20% 100.00%
Tax -6,175 -4,525 -8,300 -4,242 -3,580 -2,460 -1,432 27.55%
  YoY % -36.46% 45.48% -95.66% -18.49% -45.53% -71.79% -
  Horiz. % 431.22% 315.99% 579.61% 296.23% 250.00% 171.79% 100.00%
NP 22,458 23,379 30,479 14,033 14,023 11,639 7,369 20.39%
  YoY % -3.94% -23.29% 117.20% 0.07% 20.48% 57.95% -
  Horiz. % 304.76% 317.26% 413.61% 190.43% 190.30% 157.95% 100.00%
NP to SH 21,954 22,955 30,379 14,033 14,203 11,639 7,369 19.93%
  YoY % -4.36% -24.44% 116.48% -1.20% 22.03% 57.95% -
  Horiz. % 297.92% 311.51% 412.25% 190.43% 192.74% 157.95% 100.00%
Tax Rate 21.57 % 16.22 % 21.40 % 23.21 % 20.34 % 17.45 % 16.27 % 4.81%
  YoY % 32.98% -24.21% -7.80% 14.11% 16.56% 7.25% -
  Horiz. % 132.58% 99.69% 131.53% 142.66% 125.02% 107.25% 100.00%
Total Cost 266,976 233,067 232,290 188,339 185,919 150,846 99,864 17.79%
  YoY % 14.55% 0.33% 23.34% 1.30% 23.25% 51.05% -
  Horiz. % 267.34% 233.38% 232.61% 188.60% 186.17% 151.05% 100.00%
Net Worth 51,449,695 46,357,591 319,778 314,176 267,217 201,444 167,840 159.44%
  YoY % 10.98% 14,396.76% 1.78% 17.57% 32.65% 20.02% -
  Horiz. % 30,653.91% 27,620.02% 190.53% 187.19% 159.21% 120.02% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 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
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 51,449,695 46,357,591 319,778 314,176 267,217 201,444 167,840 159.44%
  YoY % 10.98% 14,396.76% 1.78% 17.57% 32.65% 20.02% -
  Horiz. % 30,653.91% 27,620.02% 190.53% 187.19% 159.21% 120.02% 100.00%
NOSH 319,563 319,707 159,889 161,116 161,949 159,876 159,848 12.23%
  YoY % -0.05% 99.96% -0.76% -0.51% 1.30% 0.02% -
  Horiz. % 199.92% 200.01% 100.03% 100.79% 101.31% 100.02% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 7.76 % 9.12 % 11.60 % 6.93 % 7.01 % 7.16 % 6.87 % 2.05%
  YoY % -14.91% -21.38% 67.39% -1.14% -2.09% 4.22% -
  Horiz. % 112.95% 132.75% 168.85% 100.87% 102.04% 104.22% 100.00%
ROE 0.04 % 0.05 % 9.50 % 4.47 % 5.32 % 5.78 % 4.39 % -54.27%
  YoY % -20.00% -99.47% 112.53% -15.98% -7.96% 31.66% -
  Horiz. % 0.91% 1.14% 216.40% 101.82% 121.18% 131.66% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 90.57 80.21 164.34 125.61 123.46 101.63 67.08 5.13%
  YoY % 12.92% -51.19% 30.83% 1.74% 21.48% 51.51% -
  Horiz. % 135.02% 119.57% 244.99% 187.25% 184.05% 151.51% 100.00%
EPS 6.87 7.18 9.50 8.78 8.77 7.28 4.61 6.87%
  YoY % -4.32% -24.42% 8.20% 0.11% 20.47% 57.92% -
  Horiz. % 149.02% 155.75% 206.07% 190.46% 190.24% 157.92% 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 161.0000 145.0000 2.0000 1.9500 1.6500 1.2600 1.0500 131.17%
  YoY % 11.03% 7,150.00% 2.56% 18.18% 30.95% 20.00% -
  Horiz. % 15,333.33% 13,809.52% 190.48% 185.71% 157.14% 120.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 22.63 20.05 20.55 15.82 15.63 12.70 8.38 17.99%
  YoY % 12.87% -2.43% 29.90% 1.22% 23.07% 51.55% -
  Horiz. % 270.05% 239.26% 245.23% 188.78% 186.52% 151.55% 100.00%
EPS 1.72 1.79 2.38 1.10 1.11 0.91 0.58 19.84%
  YoY % -3.91% -24.79% 116.36% -0.90% 21.98% 56.90% -
  Horiz. % 296.55% 308.62% 410.34% 189.66% 191.38% 156.90% 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 40.2285 36.2470 0.2500 0.2457 0.2089 0.1575 0.1312 159.45%
  YoY % 10.98% 14,398.80% 1.75% 17.62% 32.63% 20.05% -
  Horiz. % 30,661.97% 27,627.29% 190.55% 187.27% 159.22% 120.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 3.3500 3.4000 8.0000 2.8800 3.5600 4.9400 2.3000 -
P/RPS 3.70 4.24 4.87 2.29 2.88 4.86 3.43 1.27%
  YoY % -12.74% -12.94% 112.66% -20.49% -40.74% 41.69% -
  Horiz. % 107.87% 123.62% 141.98% 66.76% 83.97% 141.69% 100.00%
P/EPS 48.76 47.35 42.11 33.07 40.59 67.86 49.89 -0.38%
  YoY % 2.98% 12.44% 27.34% -18.53% -40.19% 36.02% -
  Horiz. % 97.74% 94.91% 84.41% 66.29% 81.36% 136.02% 100.00%
EY 2.05 2.11 2.38 3.02 2.46 1.47 2.00 0.41%
  YoY % -2.84% -11.34% -21.19% 22.76% 67.35% -26.50% -
  Horiz. % 102.50% 105.50% 119.00% 151.00% 123.00% 73.50% 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 0.02 0.02 4.00 1.48 2.16 3.92 2.19 -54.25%
  YoY % 0.00% -99.50% 170.27% -31.48% -44.90% 79.00% -
  Horiz. % 0.91% 0.91% 182.65% 67.58% 98.63% 179.00% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 19/05/11 20/05/10 21/05/09 28/05/08 18/05/07 18/05/06 -
Price 3.1200 3.2300 7.5200 3.6000 3.3200 5.5000 2.4600 -
P/RPS 3.44 4.03 4.58 2.87 2.69 5.41 3.67 -1.07%
  YoY % -14.64% -12.01% 59.58% 6.69% -50.28% 47.41% -
  Horiz. % 93.73% 109.81% 124.80% 78.20% 73.30% 147.41% 100.00%
P/EPS 45.41 44.99 39.58 41.33 37.86 75.55 53.36 -2.65%
  YoY % 0.93% 13.67% -4.23% 9.17% -49.89% 41.59% -
  Horiz. % 85.10% 84.31% 74.18% 77.46% 70.95% 141.59% 100.00%
EY 2.20 2.22 2.53 2.42 2.64 1.32 1.87 2.74%
  YoY % -0.90% -12.25% 4.55% -8.33% 100.00% -29.41% -
  Horiz. % 117.65% 118.72% 135.29% 129.41% 141.18% 70.59% 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 0.02 0.02 3.76 1.85 2.01 4.37 2.34 -54.75%
  YoY % 0.00% -99.47% 103.24% -7.96% -54.00% 86.75% -
  Horiz. % 0.85% 0.85% 160.68% 79.06% 85.90% 186.75% 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
 
 

358  521  487  529 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.020.00 
 CAREPLS 1.11+0.14 
 EDUSPEC 0.03+0.005 
 KGROUP 0.075-0.01 
 COMFORT 3.45+0.37 
 SANICHI 0.095+0.005 
 GDEX 0.375-0.07 
 XOX 0.0650.00 
 HLT-WA 0.335+0.04 
 ARMADA 0.215-0.015 

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