Highlights

[KOSSAN] YoY TTM Result on 2007-09-30 [#3]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 26-Nov-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Sep-2007  [#3]
Profit Trend QoQ -     3.25%    YoY -     46.26%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 CAGR
Revenue 1,022,648 847,868 840,800 682,295 510,432 341,208 370,751 22.48%
  YoY % 20.61% 0.84% 23.23% 33.67% 49.60% -7.97% -
  Horiz. % 275.83% 228.69% 226.78% 184.03% 137.68% 92.03% 100.00%
PBT 144,702 74,585 69,996 58,191 43,073 33,632 35,985 32.07%
  YoY % 94.01% 6.56% 20.29% 35.10% 28.07% -6.54% -
  Horiz. % 402.12% 207.27% 194.51% 161.71% 119.70% 93.46% 100.00%
Tax -31,322 -15,770 -1,971 -6,819 -7,950 -7,555 -8,080 31.11%
  YoY % -98.62% -700.10% 71.10% 14.23% -5.23% 6.50% -
  Horiz. % 387.65% 195.17% 24.39% 84.39% 98.39% 93.50% 100.00%
NP 113,380 58,815 68,025 51,372 35,123 26,077 27,905 32.34%
  YoY % 92.77% -13.54% 32.42% 46.26% 34.69% -6.55% -
  Horiz. % 406.31% 210.77% 243.77% 184.10% 125.87% 93.45% 100.00%
NP to SH 113,181 58,709 68,025 51,372 35,123 26,077 27,905 32.30%
  YoY % 92.78% -13.69% 32.42% 46.26% 34.69% -6.55% -
  Horiz. % 405.59% 210.39% 243.77% 184.10% 125.87% 93.45% 100.00%
Tax Rate 21.65 % 21.14 % 2.82 % 11.72 % 18.46 % 22.46 % 22.45 % -0.72%
  YoY % 2.41% 649.65% -75.94% -36.51% -17.81% 0.04% -
  Horiz. % 96.44% 94.16% 12.56% 52.20% 82.23% 100.04% 100.00%
Total Cost 909,268 789,053 772,775 630,923 475,309 315,131 342,846 21.53%
  YoY % 15.24% 2.11% 22.48% 32.74% 50.83% -8.08% -
  Horiz. % 265.21% 230.15% 225.40% 184.03% 138.64% 91.92% 100.00%
Net Worth 418,833 318,126 283,015 215,930 179,134 133,167 151,861 22.48%
  YoY % 31.66% 12.41% 31.07% 20.54% 34.52% -12.31% -
  Horiz. % 275.80% 209.48% 186.36% 142.19% 117.96% 87.69% 100.00%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 CAGR
Div 0 0 9,321 0 0 9,988 22,643 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -55.89% -
  Horiz. % 0.00% 0.00% 41.17% 0.00% 0.00% 44.11% 100.00%
Div Payout % - % - % 13.70 % - % - % 38.30 % 81.15 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -52.80% -
  Horiz. % 0.00% 0.00% 16.88% 0.00% 0.00% 47.20% 100.00%
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 CAGR
Net Worth 418,833 318,126 283,015 215,930 179,134 133,167 151,861 22.48%
  YoY % 31.66% 12.41% 31.07% 20.54% 34.52% -12.31% -
  Horiz. % 275.80% 209.48% 186.36% 142.19% 117.96% 87.69% 100.00%
NOSH 319,720 159,063 159,895 159,948 159,941 66,583 159,854 14.86%
  YoY % 101.00% -0.52% -0.03% 0.00% 140.21% -58.35% -
  Horiz. % 200.01% 99.51% 100.03% 100.06% 100.05% 41.65% 100.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 CAGR
NP Margin 11.09 % 6.94 % 8.09 % 7.53 % 6.88 % 7.64 % 7.53 % 8.05%
  YoY % 59.80% -14.22% 7.44% 9.45% -9.95% 1.46% -
  Horiz. % 147.28% 92.16% 107.44% 100.00% 91.37% 101.46% 100.00%
ROE 27.02 % 18.45 % 24.04 % 23.79 % 19.61 % 19.58 % 18.38 % 8.01%
  YoY % 46.45% -23.25% 1.05% 21.32% 0.15% 6.53% -
  Horiz. % 147.01% 100.38% 130.79% 129.43% 106.69% 106.53% 100.00%
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 CAGR
RPS 319.86 533.04 525.84 426.57 319.14 512.45 231.93 6.64%
  YoY % -39.99% 1.37% 23.27% 33.66% -37.72% 120.95% -
  Horiz. % 137.91% 229.83% 226.72% 183.92% 137.60% 220.95% 100.00%
EPS 35.40 36.91 42.54 32.12 21.96 39.16 17.46 15.17%
  YoY % -4.09% -13.23% 32.44% 46.27% -43.92% 124.28% -
  Horiz. % 202.75% 211.40% 243.64% 183.96% 125.77% 224.28% 100.00%
DPS 0.00 0.00 5.83 0.00 0.00 15.00 14.17 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 5.86% -
  Horiz. % 0.00% 0.00% 41.14% 0.00% 0.00% 105.86% 100.00%
NAPS 1.3100 2.0000 1.7700 1.3500 1.1200 2.0000 0.9500 6.63%
  YoY % -34.50% 12.99% 31.11% 20.54% -44.00% 110.53% -
  Horiz. % 137.89% 210.53% 186.32% 142.11% 117.89% 210.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 CAGR
RPS 79.96 66.29 65.74 53.35 39.91 26.68 28.99 22.48%
  YoY % 20.62% 0.84% 23.22% 33.68% 49.59% -7.97% -
  Horiz. % 275.82% 228.67% 226.77% 184.03% 137.67% 92.03% 100.00%
EPS 8.85 4.59 5.32 4.02 2.75 2.04 2.18 32.32%
  YoY % 92.81% -13.72% 32.34% 46.18% 34.80% -6.42% -
  Horiz. % 405.96% 210.55% 244.04% 184.40% 126.15% 93.58% 100.00%
DPS 0.00 0.00 0.73 0.00 0.00 0.78 1.77 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -55.93% -
  Horiz. % 0.00% 0.00% 41.24% 0.00% 0.00% 44.07% 100.00%
NAPS 0.3275 0.2487 0.2213 0.1688 0.1401 0.1041 0.1187 22.49%
  YoY % 31.68% 12.38% 31.10% 20.49% 34.58% -12.30% -
  Horiz. % 275.91% 209.52% 186.44% 142.21% 118.03% 87.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/06/05 30/09/05 -
Price 2.9700 4.3300 2.4800 4.4800 3.0200 2.1800 1.7100 -
P/RPS 0.93 0.81 0.47 1.05 0.95 0.43 0.74 4.67%
  YoY % 14.81% 72.34% -55.24% 10.53% 120.93% -41.89% -
  Horiz. % 125.68% 109.46% 63.51% 141.89% 128.38% 58.11% 100.00%
P/EPS 8.39 11.73 5.83 13.95 13.75 5.57 9.80 -3.06%
  YoY % -28.47% 101.20% -58.21% 1.45% 146.86% -43.16% -
  Horiz. % 85.61% 119.69% 59.49% 142.35% 140.31% 56.84% 100.00%
EY 11.92 8.52 17.15 7.17 7.27 17.97 10.21 3.14%
  YoY % 39.91% -50.32% 139.19% -1.38% -59.54% 76.00% -
  Horiz. % 116.75% 83.45% 167.97% 70.23% 71.20% 176.00% 100.00%
DY 0.00 0.00 2.35 0.00 0.00 6.88 8.28 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -16.91% -
  Horiz. % 0.00% 0.00% 28.38% 0.00% 0.00% 83.09% 100.00%
P/NAPS 2.27 2.17 1.40 3.32 2.70 1.09 1.80 4.75%
  YoY % 4.61% 55.00% -57.83% 22.96% 147.71% -39.44% -
  Horiz. % 126.11% 120.56% 77.78% 184.44% 150.00% 60.56% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 CAGR
Date 18/11/10 24/11/09 20/11/08 26/11/07 16/11/06 19/08/05 17/11/05 -
Price 3.2100 5.0000 2.3500 3.9000 4.3200 1.6400 1.7400 -
P/RPS 1.00 0.94 0.45 0.91 1.35 0.32 0.75 5.92%
  YoY % 6.38% 108.89% -50.55% -32.59% 321.88% -57.33% -
  Horiz. % 133.33% 125.33% 60.00% 121.33% 180.00% 42.67% 100.00%
P/EPS 9.07 13.55 5.52 12.14 19.67 4.19 9.97 -1.87%
  YoY % -33.06% 145.47% -54.53% -38.28% 369.45% -57.97% -
  Horiz. % 90.97% 135.91% 55.37% 121.77% 197.29% 42.03% 100.00%
EY 11.03 7.38 18.10 8.24 5.08 23.88 10.03 1.92%
  YoY % 49.46% -59.23% 119.66% 62.20% -78.73% 138.09% -
  Horiz. % 109.97% 73.58% 180.46% 82.15% 50.65% 238.09% 100.00%
DY 0.00 0.00 2.48 0.00 0.00 9.15 8.14 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 12.41% -
  Horiz. % 0.00% 0.00% 30.47% 0.00% 0.00% 112.41% 100.00%
P/NAPS 2.45 2.50 1.33 2.89 3.86 0.82 1.83 6.01%
  YoY % -2.00% 87.97% -53.98% -25.13% 370.73% -55.19% -
  Horiz. % 133.88% 136.61% 72.68% 157.92% 210.93% 44.81% 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.
 


 

250  287  523  1214 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.155+0.02 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 HSI-C7K 0.355-0.155 
 HSI-H8K 0.16+0.05 
 TDM 0.315+0.015 
 SUPERMX 1.43+0.12 
 HUBLINE 0.05+0.005 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers