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 - 1,278,936
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
RPS 83.16 79.96 66.29 65.74 53.35 39.91 26.68 19.93%
  YoY % 4.00% 20.62% 0.84% 23.22% 33.68% 49.59% -
  Horiz. % 311.69% 299.70% 248.46% 246.40% 199.96% 149.59% 100.00%
EPS 7.58 8.85 4.59 5.32 4.02 2.75 2.04 23.35%
  YoY % -14.35% 92.81% -13.72% 32.34% 46.18% 34.80% -
  Horiz. % 371.57% 433.82% 225.00% 260.78% 197.06% 134.80% 100.00%
DPS 0.01 0.00 0.00 0.73 0.00 0.00 0.78 -50.17%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.28% 0.00% 0.00% 93.59% 0.00% 0.00% 100.00%
NAPS 0.3752 0.3275 0.2487 0.2213 0.1688 0.1401 0.1041 22.75%
  YoY % 14.56% 31.68% 12.38% 31.10% 20.49% 34.58% -
  Horiz. % 360.42% 314.60% 238.90% 212.58% 162.15% 134.58% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers