Highlights

[KOSSAN] YoY TTM Result on 2008-09-30 [#3]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 20-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     4.31%    YoY -     32.42%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
Revenue 1,063,560 1,022,648 847,868 840,800 682,295 510,432 341,208 19.93%
  YoY % 4.00% 20.61% 0.84% 23.23% 33.67% 49.60% -
  Horiz. % 311.70% 299.71% 248.49% 246.42% 199.96% 149.60% 100.00%
PBT 120,588 144,702 74,585 69,996 58,191 43,073 33,632 22.65%
  YoY % -16.66% 94.01% 6.56% 20.29% 35.10% 28.07% -
  Horiz. % 358.55% 430.25% 221.77% 208.12% 173.02% 128.07% 100.00%
Tax -22,455 -31,322 -15,770 -1,971 -6,819 -7,950 -7,555 19.02%
  YoY % 28.31% -98.62% -700.10% 71.10% 14.23% -5.23% -
  Horiz. % 297.22% 414.59% 208.74% 26.09% 90.26% 105.23% 100.00%
NP 98,133 113,380 58,815 68,025 51,372 35,123 26,077 23.60%
  YoY % -13.45% 92.77% -13.54% 32.42% 46.26% 34.69% -
  Horiz. % 376.32% 434.79% 225.54% 260.86% 197.00% 134.69% 100.00%
NP to SH 96,986 113,181 58,709 68,025 51,372 35,123 26,077 23.37%
  YoY % -14.31% 92.78% -13.69% 32.42% 46.26% 34.69% -
  Horiz. % 371.92% 434.03% 225.14% 260.86% 197.00% 134.69% 100.00%
Tax Rate 18.62 % 21.65 % 21.14 % 2.82 % 11.72 % 18.46 % 22.46 % -2.95%
  YoY % -14.00% 2.41% 649.65% -75.94% -36.51% -17.81% -
  Horiz. % 82.90% 96.39% 94.12% 12.56% 52.18% 82.19% 100.00%
Total Cost 965,427 909,268 789,053 772,775 630,923 475,309 315,131 19.60%
  YoY % 6.18% 15.24% 2.11% 22.48% 32.74% 50.83% -
  Horiz. % 306.36% 288.54% 250.39% 245.22% 200.21% 150.83% 100.00%
Net Worth 479,898 418,833 318,126 283,015 215,930 179,134 133,167 22.75%
  YoY % 14.58% 31.66% 12.41% 31.07% 20.54% 34.52% -
  Horiz. % 360.37% 314.52% 238.89% 212.53% 162.15% 134.52% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
Div 95 0 0 9,321 0 0 9,988 -52.41%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.96% 0.00% 0.00% 93.33% 0.00% 0.00% 100.00%
Div Payout % 0.10 % - % - % 13.70 % - % - % 38.30 % -61.36%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.26% 0.00% 0.00% 35.77% 0.00% 0.00% 100.00%
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
Net Worth 479,898 418,833 318,126 283,015 215,930 179,134 133,167 22.75%
  YoY % 14.58% 31.66% 12.41% 31.07% 20.54% 34.52% -
  Horiz. % 360.37% 314.52% 238.89% 212.53% 162.15% 134.52% 100.00%
NOSH 319,932 319,720 159,063 159,895 159,948 159,941 66,583 28.52%
  YoY % 0.07% 101.00% -0.52% -0.03% 0.00% 140.21% -
  Horiz. % 480.50% 480.18% 238.89% 240.14% 240.22% 240.21% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
NP Margin 9.23 % 11.09 % 6.94 % 8.09 % 7.53 % 6.88 % 7.64 % 3.07%
  YoY % -16.77% 59.80% -14.22% 7.44% 9.45% -9.95% -
  Horiz. % 120.81% 145.16% 90.84% 105.89% 98.56% 90.05% 100.00%
ROE 20.21 % 27.02 % 18.45 % 24.04 % 23.79 % 19.61 % 19.58 % 0.51%
  YoY % -25.20% 46.45% -23.25% 1.05% 21.32% 0.15% -
  Horiz. % 103.22% 138.00% 94.23% 122.78% 121.50% 100.15% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
RPS 332.43 319.86 533.04 525.84 426.57 319.14 512.45 -6.69%
  YoY % 3.93% -39.99% 1.37% 23.27% 33.66% -37.72% -
  Horiz. % 64.87% 62.42% 104.02% 102.61% 83.24% 62.28% 100.00%
EPS 30.31 35.40 36.91 42.54 32.12 21.96 39.16 -4.01%
  YoY % -14.38% -4.09% -13.23% 32.44% 46.27% -43.92% -
  Horiz. % 77.40% 90.40% 94.25% 108.63% 82.02% 56.08% 100.00%
DPS 0.03 0.00 0.00 5.83 0.00 0.00 15.00 -62.97%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.20% 0.00% 0.00% 38.87% 0.00% 0.00% 100.00%
NAPS 1.5000 1.3100 2.0000 1.7700 1.3500 1.1200 2.0000 -4.50%
  YoY % 14.50% -34.50% 12.99% 31.11% 20.54% -44.00% -
  Horiz. % 75.00% 65.50% 100.00% 88.50% 67.50% 56.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,557,872
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
RPS 41.58 39.98 33.15 32.87 26.67 19.96 13.34 19.93%
  YoY % 4.00% 20.60% 0.85% 23.25% 33.62% 49.63% -
  Horiz. % 311.69% 299.70% 248.50% 246.40% 199.93% 149.63% 100.00%
EPS 3.79 4.42 2.30 2.66 2.01 1.37 1.02 23.35%
  YoY % -14.25% 92.17% -13.53% 32.34% 46.72% 34.31% -
  Horiz. % 371.57% 433.33% 225.49% 260.78% 197.06% 134.31% 100.00%
DPS 0.00 0.00 0.00 0.36 0.00 0.00 0.39 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 92.31% 0.00% 0.00% 100.00%
NAPS 0.1876 0.1637 0.1244 0.1106 0.0844 0.0700 0.0521 22.73%
  YoY % 14.60% 31.59% 12.48% 31.04% 20.57% 34.36% -
  Horiz. % 360.08% 314.20% 238.77% 212.28% 162.00% 134.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/06/05 -
Price 2.7200 2.9700 4.3300 2.4800 4.4800 3.0200 2.1800 -
P/RPS 0.82 0.93 0.81 0.47 1.05 0.95 0.43 10.87%
  YoY % -11.83% 14.81% 72.34% -55.24% 10.53% 120.93% -
  Horiz. % 190.70% 216.28% 188.37% 109.30% 244.19% 220.93% 100.00%
P/EPS 8.97 8.39 11.73 5.83 13.95 13.75 5.57 7.92%
  YoY % 6.91% -28.47% 101.20% -58.21% 1.45% 146.86% -
  Horiz. % 161.04% 150.63% 210.59% 104.67% 250.45% 246.86% 100.00%
EY 11.15 11.92 8.52 17.15 7.17 7.27 17.97 -7.35%
  YoY % -6.46% 39.91% -50.32% 139.19% -1.38% -59.54% -
  Horiz. % 62.05% 66.33% 47.41% 95.44% 39.90% 40.46% 100.00%
DY 0.01 0.00 0.00 2.35 0.00 0.00 6.88 -64.82%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.15% 0.00% 0.00% 34.16% 0.00% 0.00% 100.00%
P/NAPS 1.81 2.27 2.17 1.40 3.32 2.70 1.09 8.45%
  YoY % -20.26% 4.61% 55.00% -57.83% 22.96% 147.71% -
  Horiz. % 166.06% 208.26% 199.08% 128.44% 304.59% 247.71% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
Date 17/11/11 18/11/10 24/11/09 20/11/08 26/11/07 16/11/06 19/08/05 -
Price 3.0700 3.2100 5.0000 2.3500 3.9000 4.3200 1.6400 -
P/RPS 0.92 1.00 0.94 0.45 0.91 1.35 0.32 18.39%
  YoY % -8.00% 6.38% 108.89% -50.55% -32.59% 321.88% -
  Horiz. % 287.50% 312.50% 293.75% 140.62% 284.38% 421.88% 100.00%
P/EPS 10.13 9.07 13.55 5.52 12.14 19.67 4.19 15.16%
  YoY % 11.69% -33.06% 145.47% -54.53% -38.28% 369.45% -
  Horiz. % 241.77% 216.47% 323.39% 131.74% 289.74% 469.45% 100.00%
EY 9.87 11.03 7.38 18.10 8.24 5.08 23.88 -13.17%
  YoY % -10.52% 49.46% -59.23% 119.66% 62.20% -78.73% -
  Horiz. % 41.33% 46.19% 30.90% 75.80% 34.51% 21.27% 100.00%
DY 0.01 0.00 0.00 2.48 0.00 0.00 9.15 -66.38%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.11% 0.00% 0.00% 27.10% 0.00% 0.00% 100.00%
P/NAPS 2.05 2.45 2.50 1.33 2.89 3.86 0.82 15.78%
  YoY % -16.33% -2.00% 87.97% -53.98% -25.13% 370.73% -
  Horiz. % 250.00% 298.78% 304.88% 162.20% 352.44% 470.73% 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
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS