Highlights

[KOSSAN] YoY Quarter Result on 2010-03-31 [#1]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 20-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     25.29%    YoY -     116.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 327,267 289,434 256,446 262,769 202,372 199,942 162,485 12.37%
  YoY % 13.07% 12.86% -2.41% 29.84% 1.22% 23.05% -
  Horiz. % 201.41% 178.13% 157.83% 161.72% 124.55% 123.05% 100.00%
PBT 44,484 28,633 27,904 38,779 18,275 17,603 14,099 21.09%
  YoY % 55.36% 2.61% -28.04% 112.20% 3.82% 24.85% -
  Horiz. % 315.51% 203.09% 197.91% 275.05% 129.62% 124.85% 100.00%
Tax -10,451 -6,175 -4,525 -8,300 -4,242 -3,580 -2,460 27.24%
  YoY % -69.25% -36.46% 45.48% -95.66% -18.49% -45.53% -
  Horiz. % 424.84% 251.02% 183.94% 337.40% 172.44% 145.53% 100.00%
NP 34,033 22,458 23,379 30,479 14,033 14,023 11,639 19.56%
  YoY % 51.54% -3.94% -23.29% 117.20% 0.07% 20.48% -
  Horiz. % 292.40% 192.95% 200.87% 261.87% 120.57% 120.48% 100.00%
NP to SH 33,224 21,954 22,955 30,379 14,033 14,203 11,639 19.08%
  YoY % 51.33% -4.36% -24.44% 116.48% -1.20% 22.03% -
  Horiz. % 285.45% 188.62% 197.22% 261.01% 120.57% 122.03% 100.00%
Tax Rate 23.49 % 21.57 % 16.22 % 21.40 % 23.21 % 20.34 % 17.45 % 5.07%
  YoY % 8.90% 32.98% -24.21% -7.80% 14.11% 16.56% -
  Horiz. % 134.61% 123.61% 92.95% 122.64% 133.01% 116.56% 100.00%
Total Cost 293,234 266,976 233,067 232,290 188,339 185,919 150,846 11.70%
  YoY % 9.84% 14.55% 0.33% 23.34% 1.30% 23.25% -
  Horiz. % 194.39% 176.99% 154.51% 153.99% 124.86% 123.25% 100.00%
Net Worth 63,314,261 51,449,695 46,357,591 319,778 314,176 267,217 201,444 160.52%
  YoY % 23.06% 10.98% 14,396.76% 1.78% 17.57% 32.65% -
  Horiz. % 31,430.17% 25,540.42% 23,012.62% 158.74% 155.96% 132.65% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 63,314,261 51,449,695 46,357,591 319,778 314,176 267,217 201,444 160.52%
  YoY % 23.06% 10.98% 14,396.76% 1.78% 17.57% 32.65% -
  Horiz. % 31,430.17% 25,540.42% 23,012.62% 158.74% 155.96% 132.65% 100.00%
NOSH 319,768 319,563 319,707 159,889 161,116 161,949 159,876 12.24%
  YoY % 0.06% -0.05% 99.96% -0.76% -0.51% 1.30% -
  Horiz. % 200.01% 199.88% 199.97% 100.01% 100.78% 101.30% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 10.40 % 7.76 % 9.12 % 11.60 % 6.93 % 7.01 % 7.16 % 6.41%
  YoY % 34.02% -14.91% -21.38% 67.39% -1.14% -2.09% -
  Horiz. % 145.25% 108.38% 127.37% 162.01% 96.79% 97.91% 100.00%
ROE 0.05 % 0.04 % 0.05 % 9.50 % 4.47 % 5.32 % 5.78 % -54.66%
  YoY % 25.00% -20.00% -99.47% 112.53% -15.98% -7.96% -
  Horiz. % 0.87% 0.69% 0.87% 164.36% 77.34% 92.04% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 102.34 90.57 80.21 164.34 125.61 123.46 101.63 0.12%
  YoY % 13.00% 12.92% -51.19% 30.83% 1.74% 21.48% -
  Horiz. % 100.70% 89.12% 78.92% 161.70% 123.60% 121.48% 100.00%
EPS 10.39 6.87 7.18 9.50 8.78 8.77 7.28 6.10%
  YoY % 51.24% -4.32% -24.42% 8.20% 0.11% 20.47% -
  Horiz. % 142.72% 94.37% 98.63% 130.49% 120.60% 120.47% 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 198.0000 161.0000 145.0000 2.0000 1.9500 1.6500 1.2600 132.12%
  YoY % 22.98% 11.03% 7,150.00% 2.56% 18.18% 30.95% -
  Horiz. % 15,714.29% 12,777.78% 11,507.94% 158.73% 154.76% 130.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 25.59 22.63 20.05 20.55 15.82 15.63 12.70 12.37%
  YoY % 13.08% 12.87% -2.43% 29.90% 1.22% 23.07% -
  Horiz. % 201.50% 178.19% 157.87% 161.81% 124.57% 123.07% 100.00%
EPS 2.60 1.72 1.79 2.38 1.10 1.11 0.91 19.10%
  YoY % 51.16% -3.91% -24.79% 116.36% -0.90% 21.98% -
  Horiz. % 285.71% 189.01% 196.70% 261.54% 120.88% 121.98% 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 49.5054 40.2285 36.2470 0.2500 0.2457 0.2089 0.1575 160.52%
  YoY % 23.06% 10.98% 14,398.80% 1.75% 17.62% 32.63% -
  Horiz. % 31,432.00% 25,541.90% 23,013.97% 158.73% 156.00% 132.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 3.5500 3.3500 3.4000 8.0000 2.8800 3.5600 4.9400 -
P/RPS 3.47 3.70 4.24 4.87 2.29 2.88 4.86 -5.46%
  YoY % -6.22% -12.74% -12.94% 112.66% -20.49% -40.74% -
  Horiz. % 71.40% 76.13% 87.24% 100.21% 47.12% 59.26% 100.00%
P/EPS 34.17 48.76 47.35 42.11 33.07 40.59 67.86 -10.80%
  YoY % -29.92% 2.98% 12.44% 27.34% -18.53% -40.19% -
  Horiz. % 50.35% 71.85% 69.78% 62.05% 48.73% 59.81% 100.00%
EY 2.93 2.05 2.11 2.38 3.02 2.46 1.47 12.17%
  YoY % 42.93% -2.84% -11.34% -21.19% 22.76% 67.35% -
  Horiz. % 199.32% 139.46% 143.54% 161.90% 205.44% 167.35% 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 0.02 4.00 1.48 2.16 3.92 -58.48%
  YoY % 0.00% 0.00% -99.50% 170.27% -31.48% -44.90% -
  Horiz. % 0.51% 0.51% 0.51% 102.04% 37.76% 55.10% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 24/05/12 19/05/11 20/05/10 21/05/09 28/05/08 18/05/07 -
Price 4.0600 3.1200 3.2300 7.5200 3.6000 3.3200 5.5000 -
P/RPS 3.97 3.44 4.03 4.58 2.87 2.69 5.41 -5.02%
  YoY % 15.41% -14.64% -12.01% 59.58% 6.69% -50.28% -
  Horiz. % 73.38% 63.59% 74.49% 84.66% 53.05% 49.72% 100.00%
P/EPS 39.08 45.41 44.99 39.58 41.33 37.86 75.55 -10.40%
  YoY % -13.94% 0.93% 13.67% -4.23% 9.17% -49.89% -
  Horiz. % 51.73% 60.11% 59.55% 52.39% 54.71% 50.11% 100.00%
EY 2.56 2.20 2.22 2.53 2.42 2.64 1.32 11.66%
  YoY % 16.36% -0.90% -12.25% 4.55% -8.33% 100.00% -
  Horiz. % 193.94% 166.67% 168.18% 191.67% 183.33% 200.00% 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 0.02 0.02 0.02 3.76 1.85 2.01 4.37 -59.22%
  YoY % 0.00% 0.00% -99.47% 103.24% -7.96% -54.00% -
  Horiz. % 0.46% 0.46% 0.46% 86.04% 42.33% 46.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

397  508  345 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.67-0.015 
 ARMADA 0.25-0.005 
 VELESTO 0.1750.00 
 KNM 0.255-0.01 
 AIRASIA 0.8250.00 
 ICON 0.145+0.005 
 AT 0.080.00 
 LAMBO 0.0250.00 
 CAREPLS 1.19-0.36 
 RSAWIT 0.34+0.03 

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