Highlights

[KOSSAN] YoY TTM Result on 2010-06-30 [#2]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     19.88%    YoY -     70.47%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,290,145 1,154,248 1,060,664 957,101 875,016 791,875 656,627 11.90%
  YoY % 11.77% 8.82% 10.82% 9.38% 10.50% 20.60% -
  Horiz. % 196.48% 175.78% 161.53% 145.76% 133.26% 120.60% 100.00%
PBT 169,657 121,308 127,573 127,390 73,057 66,186 55,983 20.28%
  YoY % 39.86% -4.91% 0.14% 74.37% 10.38% 18.23% -
  Horiz. % 303.05% 216.69% 227.88% 227.55% 130.50% 118.23% 100.00%
Tax -40,893 -26,497 -24,915 -27,255 -14,210 -971 -6,227 36.81%
  YoY % -54.33% -6.35% 8.59% -91.80% -1,363.44% 84.41% -
  Horiz. % 656.70% 425.52% 400.11% 437.69% 228.20% 15.59% 100.00%
NP 128,764 94,811 102,658 100,135 58,847 65,215 49,756 17.16%
  YoY % 35.81% -7.64% 2.52% 70.16% -9.76% 31.07% -
  Horiz. % 258.79% 190.55% 206.32% 201.25% 118.27% 131.07% 100.00%
NP to SH 125,563 93,064 101,894 99,998 58,659 65,215 49,756 16.67%
  YoY % 34.92% -8.67% 1.90% 70.47% -10.05% 31.07% -
  Horiz. % 252.36% 187.04% 204.79% 200.98% 117.89% 131.07% 100.00%
Tax Rate 24.10 % 21.84 % 19.53 % 21.39 % 19.45 % 1.47 % 11.12 % 13.75%
  YoY % 10.35% 11.83% -8.70% 9.97% 1,223.13% -86.78% -
  Horiz. % 216.73% 196.40% 175.63% 192.36% 174.91% 13.22% 100.00%
Total Cost 1,161,381 1,059,437 958,006 856,966 816,169 726,660 606,871 11.41%
  YoY % 9.62% 10.59% 11.79% 5.00% 12.32% 19.74% -
  Horiz. % 191.37% 174.57% 157.86% 141.21% 134.49% 119.74% 100.00%
Net Worth 664,765 536,986 479,496 319,701 330,577 278,280 212,762 20.89%
  YoY % 23.80% 11.99% 49.98% -3.29% 18.79% 30.79% -
  Horiz. % 312.44% 252.39% 225.37% 150.26% 155.37% 130.79% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 159 0 0 0 9,321 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.71% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 0.13 % - % - % - % 15.89 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.82% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 664,765 536,986 479,496 319,701 330,577 278,280 212,762 20.89%
  YoY % 23.80% 11.99% 49.98% -3.29% 18.79% 30.79% -
  Horiz. % 312.44% 252.39% 225.37% 150.26% 155.37% 130.79% 100.00%
NOSH 319,598 319,634 319,664 159,850 162,047 159,931 159,971 12.21%
  YoY % -0.01% -0.01% 99.98% -1.36% 1.32% -0.03% -
  Horiz. % 199.78% 199.81% 199.83% 99.92% 101.30% 99.97% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 9.98 % 8.21 % 9.68 % 10.46 % 6.73 % 8.24 % 7.58 % 4.69%
  YoY % 21.56% -15.19% -7.46% 55.42% -18.33% 8.71% -
  Horiz. % 131.66% 108.31% 127.70% 137.99% 88.79% 108.71% 100.00%
ROE 18.89 % 17.33 % 21.25 % 31.28 % 17.74 % 23.43 % 23.39 % -3.50%
  YoY % 9.00% -18.45% -32.07% 76.32% -24.29% 0.17% -
  Horiz. % 80.76% 74.09% 90.85% 133.73% 75.84% 100.17% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 403.68 361.11 331.81 598.75 539.97 495.13 410.46 -0.28%
  YoY % 11.79% 8.83% -44.58% 10.89% 9.06% 20.63% -
  Horiz. % 98.35% 87.98% 80.84% 145.87% 131.55% 120.63% 100.00%
EPS 39.29 29.12 31.88 62.56 36.20 40.78 31.10 3.97%
  YoY % 34.92% -8.66% -49.04% 72.82% -11.23% 31.13% -
  Horiz. % 126.33% 93.63% 102.51% 201.16% 116.40% 131.13% 100.00%
DPS 0.05 0.00 0.00 0.00 5.83 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.86% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.0800 1.6800 1.5000 2.0000 2.0400 1.7400 1.3300 7.73%
  YoY % 23.81% 12.00% -25.00% -1.96% 17.24% 30.83% -
  Horiz. % 156.39% 126.32% 112.78% 150.38% 153.38% 130.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 100.88 90.25 82.93 74.84 68.42 61.92 51.34 11.90%
  YoY % 11.78% 8.83% 10.81% 9.38% 10.50% 20.61% -
  Horiz. % 196.49% 175.79% 161.53% 145.77% 133.27% 120.61% 100.00%
EPS 9.82 7.28 7.97 7.82 4.59 5.10 3.89 16.67%
  YoY % 34.89% -8.66% 1.92% 70.37% -10.00% 31.11% -
  Horiz. % 252.44% 187.15% 204.88% 201.03% 117.99% 131.11% 100.00%
DPS 0.01 0.00 0.00 0.00 0.73 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.37% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.5198 0.4199 0.3749 0.2500 0.2585 0.2176 0.1664 20.88%
  YoY % 23.79% 12.00% 49.96% -3.29% 18.80% 30.77% -
  Horiz. % 312.38% 252.34% 225.30% 150.24% 155.35% 130.77% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 4.9900 3.2200 3.1200 7.6000 3.7200 2.6800 5.9000 -
P/RPS 1.24 0.89 0.94 1.27 0.69 0.54 1.44 -2.46%
  YoY % 39.33% -5.32% -25.98% 84.06% 27.78% -62.50% -
  Horiz. % 86.11% 61.81% 65.28% 88.19% 47.92% 37.50% 100.00%
P/EPS 12.70 11.06 9.79 12.15 10.28 6.57 18.97 -6.46%
  YoY % 14.83% 12.97% -19.42% 18.19% 56.47% -65.37% -
  Horiz. % 66.95% 58.30% 51.61% 64.05% 54.19% 34.63% 100.00%
EY 7.87 9.04 10.22 8.23 9.73 15.22 5.27 6.91%
  YoY % -12.94% -11.55% 24.18% -15.42% -36.07% 188.80% -
  Horiz. % 149.34% 171.54% 193.93% 156.17% 184.63% 288.80% 100.00%
DY 0.01 0.00 0.00 0.00 1.57 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.64% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 2.40 1.92 2.08 3.80 1.82 1.54 4.44 -9.74%
  YoY % 25.00% -7.69% -45.26% 108.79% 18.18% -65.32% -
  Horiz. % 54.05% 43.24% 46.85% 85.59% 40.99% 34.68% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 23/08/12 24/08/11 26/08/10 20/08/09 22/08/08 17/08/07 -
Price 6.1700 3.2900 2.7800 3.4600 3.8600 2.3100 3.8800 -
P/RPS 1.53 0.91 0.84 0.58 0.71 0.47 0.95 8.26%
  YoY % 68.13% 8.33% 44.83% -18.31% 51.06% -50.53% -
  Horiz. % 161.05% 95.79% 88.42% 61.05% 74.74% 49.47% 100.00%
P/EPS 15.70 11.30 8.72 5.53 10.66 5.66 12.47 3.91%
  YoY % 38.94% 29.59% 57.69% -48.12% 88.34% -54.61% -
  Horiz. % 125.90% 90.62% 69.93% 44.35% 85.49% 45.39% 100.00%
EY 6.37 8.85 11.47 18.08 9.38 17.65 8.02 -3.76%
  YoY % -28.02% -22.84% -36.56% 92.75% -46.86% 120.07% -
  Horiz. % 79.43% 110.35% 143.02% 225.44% 116.96% 220.07% 100.00%
DY 0.01 0.00 0.00 0.00 1.51 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.66% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 2.97 1.96 1.85 1.73 1.89 1.33 2.92 0.28%
  YoY % 51.53% 5.95% 6.94% -8.47% 42.11% -54.45% -
  Horiz. % 101.71% 67.12% 63.36% 59.25% 64.73% 45.55% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers