Highlights

[KOSSAN] YoY TTM Result on 2011-06-30 [#2]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 24-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -8.17%    YoY -     1.90%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 1,270,933 1,290,145 1,154,248 1,060,664 957,101 875,016 791,875 8.20%
  YoY % -1.49% 11.77% 8.82% 10.82% 9.38% 10.50% -
  Horiz. % 160.50% 162.92% 145.76% 133.94% 120.87% 110.50% 100.00%
PBT 185,636 169,657 121,308 127,573 127,390 73,057 66,186 18.74%
  YoY % 9.42% 39.86% -4.91% 0.14% 74.37% 10.38% -
  Horiz. % 280.48% 256.33% 183.28% 192.75% 192.47% 110.38% 100.00%
Tax -36,799 -40,893 -26,497 -24,915 -27,255 -14,210 -971 83.22%
  YoY % 10.01% -54.33% -6.35% 8.59% -91.80% -1,363.44% -
  Horiz. % 3,789.80% 4,211.43% 2,728.84% 2,565.91% 2,806.90% 1,463.44% 100.00%
NP 148,837 128,764 94,811 102,658 100,135 58,847 65,215 14.74%
  YoY % 15.59% 35.81% -7.64% 2.52% 70.16% -9.76% -
  Horiz. % 228.23% 197.45% 145.38% 157.41% 153.55% 90.24% 100.00%
NP to SH 145,387 125,563 93,064 101,894 99,998 58,659 65,215 14.29%
  YoY % 15.79% 34.92% -8.67% 1.90% 70.47% -10.05% -
  Horiz. % 222.93% 192.54% 142.70% 156.24% 153.34% 89.95% 100.00%
Tax Rate 19.82 % 24.10 % 21.84 % 19.53 % 21.39 % 19.45 % 1.47 % 54.25%
  YoY % -17.76% 10.35% 11.83% -8.70% 9.97% 1,223.13% -
  Horiz. % 1,348.30% 1,639.46% 1,485.71% 1,328.57% 1,455.10% 1,323.13% 100.00%
Total Cost 1,122,096 1,161,381 1,059,437 958,006 856,966 816,169 726,660 7.51%
  YoY % -3.38% 9.62% 10.59% 11.79% 5.00% 12.32% -
  Horiz. % 154.42% 159.82% 145.80% 131.84% 117.93% 112.32% 100.00%
Net Worth 773,756 664,765 536,986 479,496 319,701 330,577 278,280 18.57%
  YoY % 16.40% 23.80% 11.99% 49.98% -3.29% 18.79% -
  Horiz. % 278.05% 238.88% 192.97% 172.31% 114.88% 118.79% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 0 159 0 0 0 9,321 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 0.82% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 773,756 664,765 536,986 479,496 319,701 330,577 278,280 18.57%
  YoY % 16.40% 23.80% 11.99% 49.98% -3.29% 18.79% -
  Horiz. % 278.05% 238.88% 192.97% 172.31% 114.88% 118.79% 100.00%
NOSH 639,468 319,598 319,634 319,664 159,850 162,047 159,931 25.97%
  YoY % 100.08% -0.01% -0.01% 99.98% -1.36% 1.32% -
  Horiz. % 399.84% 199.83% 199.86% 199.88% 99.95% 101.32% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 11.71 % 9.98 % 8.21 % 9.68 % 10.46 % 6.73 % 8.24 % 6.03%
  YoY % 17.33% 21.56% -15.19% -7.46% 55.42% -18.33% -
  Horiz. % 142.11% 121.12% 99.64% 117.48% 126.94% 81.67% 100.00%
ROE 18.79 % 18.89 % 17.33 % 21.25 % 31.28 % 17.74 % 23.43 % -3.61%
  YoY % -0.53% 9.00% -18.45% -32.07% 76.32% -24.29% -
  Horiz. % 80.20% 80.62% 73.97% 90.70% 133.50% 75.71% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 198.75 403.68 361.11 331.81 598.75 539.97 495.13 -14.11%
  YoY % -50.77% 11.79% 8.83% -44.58% 10.89% 9.06% -
  Horiz. % 40.14% 81.53% 72.93% 67.01% 120.93% 109.06% 100.00%
EPS 22.74 39.29 29.12 31.88 62.56 36.20 40.78 -9.27%
  YoY % -42.12% 34.92% -8.66% -49.04% 72.82% -11.23% -
  Horiz. % 55.76% 96.35% 71.41% 78.18% 153.41% 88.77% 100.00%
DPS 0.00 0.05 0.00 0.00 0.00 5.83 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.86% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.2100 2.0800 1.6800 1.5000 2.0000 2.0400 1.7400 -5.87%
  YoY % -41.83% 23.81% 12.00% -25.00% -1.96% 17.24% -
  Horiz. % 69.54% 119.54% 96.55% 86.21% 114.94% 117.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 99.37 100.88 90.25 82.93 74.84 68.42 61.92 8.20%
  YoY % -1.50% 11.78% 8.83% 10.81% 9.38% 10.50% -
  Horiz. % 160.48% 162.92% 145.75% 133.93% 120.87% 110.50% 100.00%
EPS 11.37 9.82 7.28 7.97 7.82 4.59 5.10 14.29%
  YoY % 15.78% 34.89% -8.66% 1.92% 70.37% -10.00% -
  Horiz. % 222.94% 192.55% 142.75% 156.27% 153.33% 90.00% 100.00%
DPS 0.00 0.01 0.00 0.00 0.00 0.73 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1.37% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.6050 0.5198 0.4199 0.3749 0.2500 0.2585 0.2176 18.57%
  YoY % 16.39% 23.79% 12.00% 49.96% -3.29% 18.80% -
  Horiz. % 278.03% 238.88% 192.97% 172.29% 114.89% 118.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.7000 4.9900 3.2200 3.1200 7.6000 3.7200 2.6800 -
P/RPS 1.86 1.24 0.89 0.94 1.27 0.69 0.54 22.88%
  YoY % 50.00% 39.33% -5.32% -25.98% 84.06% 27.78% -
  Horiz. % 344.44% 229.63% 164.81% 174.07% 235.19% 127.78% 100.00%
P/EPS 16.27 12.70 11.06 9.79 12.15 10.28 6.57 16.31%
  YoY % 28.11% 14.83% 12.97% -19.42% 18.19% 56.47% -
  Horiz. % 247.64% 193.30% 168.34% 149.01% 184.93% 156.47% 100.00%
EY 6.14 7.87 9.04 10.22 8.23 9.73 15.22 -14.03%
  YoY % -21.98% -12.94% -11.55% 24.18% -15.42% -36.07% -
  Horiz. % 40.34% 51.71% 59.40% 67.15% 54.07% 63.93% 100.00%
DY 0.00 0.01 0.00 0.00 0.00 1.57 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.64% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 3.06 2.40 1.92 2.08 3.80 1.82 1.54 12.12%
  YoY % 27.50% 25.00% -7.69% -45.26% 108.79% 18.18% -
  Horiz. % 198.70% 155.84% 124.68% 135.06% 246.75% 118.18% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 20/08/14 26/08/13 23/08/12 24/08/11 26/08/10 20/08/09 22/08/08 -
Price 3.9700 6.1700 3.2900 2.7800 3.4600 3.8600 2.3100 -
P/RPS 2.00 1.53 0.91 0.84 0.58 0.71 0.47 27.28%
  YoY % 30.72% 68.13% 8.33% 44.83% -18.31% 51.06% -
  Horiz. % 425.53% 325.53% 193.62% 178.72% 123.40% 151.06% 100.00%
P/EPS 17.46 15.70 11.30 8.72 5.53 10.66 5.66 20.64%
  YoY % 11.21% 38.94% 29.59% 57.69% -48.12% 88.34% -
  Horiz. % 308.48% 277.39% 199.65% 154.06% 97.70% 188.34% 100.00%
EY 5.73 6.37 8.85 11.47 18.08 9.38 17.65 -17.09%
  YoY % -10.05% -28.02% -22.84% -36.56% 92.75% -46.86% -
  Horiz. % 32.46% 36.09% 50.14% 64.99% 102.44% 53.14% 100.00%
DY 0.00 0.01 0.00 0.00 0.00 1.51 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.66% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 3.28 2.97 1.96 1.85 1.73 1.89 1.33 16.23%
  YoY % 10.44% 51.53% 5.95% 6.94% -8.47% 42.11% -
  Horiz. % 246.62% 223.31% 147.37% 139.10% 130.08% 142.11% 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.
 


 

386  331  519  735 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.765+0.02 
 SAPNRG 0.260.00 
 PERDANA-PR 0.015+0.005 
 HSI-H8F 0.125-0.065 
 EKOVEST 0.81+0.015 
 DGB 0.14-0.005 
 VELESTO 0.3650.00 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.33+0.05 
 MLAB 0.05-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers