Highlights

[KOSSAN] YoY TTM Result on 2008-12-31 [#4]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 20-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -12.90%    YoY -     -1.57%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,092,117 1,047,872 836,971 893,106 697,919 573,861 406,318 17.91%
  YoY % 4.22% 25.20% -6.29% 27.97% 21.62% 41.23% -
  Horiz. % 268.78% 257.89% 205.99% 219.80% 171.77% 141.23% 100.00%
PBT 116,130 148,053 87,395 73,069 59,026 48,566 36,716 21.15%
  YoY % -21.56% 69.41% 19.61% 23.79% 21.54% 32.27% -
  Horiz. % 316.29% 403.24% 238.03% 199.01% 160.76% 132.27% 100.00%
Tax -23,159 -29,470 -20,217 -13,818 1,169 -4,867 -7,147 21.64%
  YoY % 21.41% -45.77% -46.31% -1,282.04% 124.02% 31.90% -
  Horiz. % 324.04% 412.34% 282.87% 193.34% -16.36% 68.10% 100.00%
NP 92,971 118,583 67,178 59,251 60,195 43,699 29,569 21.03%
  YoY % -21.60% 76.52% 13.38% -1.57% 37.75% 47.79% -
  Horiz. % 314.42% 401.04% 227.19% 200.38% 203.57% 147.79% 100.00%
NP to SH 91,382 118,384 67,072 59,251 60,195 43,699 29,569 20.68%
  YoY % -22.81% 76.50% 13.20% -1.57% 37.75% 47.79% -
  Horiz. % 309.05% 400.37% 226.83% 200.38% 203.57% 147.79% 100.00%
Tax Rate 19.94 % 19.91 % 23.13 % 18.91 % -1.98 % 10.02 % 19.47 % 0.40%
  YoY % 0.15% -13.92% 22.32% 1,055.05% -119.76% -48.54% -
  Horiz. % 102.41% 102.26% 118.80% 97.12% -10.17% 51.46% 100.00%
Total Cost 999,146 929,289 769,793 833,855 637,724 530,162 376,749 17.64%
  YoY % 7.52% 20.72% -7.68% 30.75% 20.29% 40.72% -
  Horiz. % 265.20% 246.66% 204.33% 221.33% 169.27% 140.72% 100.00%
Net Worth 488,364 449,128 323,293 298,823 252,656 159,795 161,532 20.24%
  YoY % 8.74% 38.92% 8.19% 18.27% 58.11% -1.08% -
  Horiz. % 302.33% 278.04% 200.14% 184.99% 156.41% 98.92% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 0 0 0 9,321 0 0 22,643 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 41.17% 0.00% 0.00% 100.00%
Div Payout % - % - % - % 15.73 % - % - % 76.58 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 20.54% 0.00% 0.00% 100.00%
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 488,364 449,128 323,293 298,823 252,656 159,795 161,532 20.24%
  YoY % 8.74% 38.92% 8.19% 18.27% 58.11% -1.08% -
  Horiz. % 302.33% 278.04% 200.14% 184.99% 156.41% 98.92% 100.00%
NOSH 325,576 320,806 161,646 159,798 159,909 159,795 159,933 12.57%
  YoY % 1.49% 98.46% 1.16% -0.07% 0.07% -0.09% -
  Horiz. % 203.57% 200.59% 101.07% 99.92% 99.99% 99.91% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 8.51 % 11.32 % 8.03 % 6.63 % 8.62 % 7.61 % 7.28 % 2.63%
  YoY % -24.82% 40.97% 21.12% -23.09% 13.27% 4.53% -
  Horiz. % 116.90% 155.49% 110.30% 91.07% 118.41% 104.53% 100.00%
ROE 18.71 % 26.36 % 20.75 % 19.83 % 23.82 % 27.35 % 18.31 % 0.36%
  YoY % -29.02% 27.04% 4.64% -16.75% -12.91% 49.37% -
  Horiz. % 102.18% 143.97% 113.33% 108.30% 130.09% 149.37% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 335.44 326.64 517.78 558.89 436.45 359.12 254.06 4.74%
  YoY % 2.69% -36.92% -7.36% 28.05% 21.53% 41.35% -
  Horiz. % 132.03% 128.57% 203.80% 219.98% 171.79% 141.35% 100.00%
EPS 28.07 36.90 41.49 37.08 37.64 27.35 18.49 7.20%
  YoY % -23.93% -11.06% 11.89% -1.49% 37.62% 47.92% -
  Horiz. % 151.81% 199.57% 224.39% 200.54% 203.57% 147.92% 100.00%
DPS 0.00 0.00 0.00 5.83 0.00 0.00 14.16 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 41.17% 0.00% 0.00% 100.00%
NAPS 1.5000 1.4000 2.0000 1.8700 1.5800 1.0000 1.0100 6.81%
  YoY % 7.14% -30.00% 6.95% 18.35% 58.00% -0.99% -
  Horiz. % 148.51% 138.61% 198.02% 185.15% 156.44% 99.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 85.39 81.93 65.44 69.83 54.57 44.87 31.77 17.91%
  YoY % 4.22% 25.20% -6.29% 27.96% 21.62% 41.23% -
  Horiz. % 268.78% 257.88% 205.98% 219.80% 171.77% 141.23% 100.00%
EPS 7.15 9.26 5.24 4.63 4.71 3.42 2.31 20.71%
  YoY % -22.79% 76.72% 13.17% -1.70% 37.72% 48.05% -
  Horiz. % 309.52% 400.87% 226.84% 200.43% 203.90% 148.05% 100.00%
DPS 0.00 0.00 0.00 0.73 0.00 0.00 1.77 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 41.24% 0.00% 0.00% 100.00%
NAPS 0.3819 0.3512 0.2528 0.2337 0.1976 0.1249 0.1263 20.24%
  YoY % 8.74% 38.92% 8.17% 18.27% 58.21% -1.11% -
  Horiz. % 302.38% 278.07% 200.16% 185.04% 156.45% 98.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 3.2500 3.1600 5.4300 2.8000 3.9000 4.6800 1.9500 -
P/RPS 0.97 0.97 1.05 0.50 0.89 1.30 0.77 3.92%
  YoY % 0.00% -7.62% 110.00% -43.82% -31.54% 68.83% -
  Horiz. % 125.97% 125.97% 136.36% 64.94% 115.58% 168.83% 100.00%
P/EPS 11.58 8.56 13.09 7.55 10.36 17.11 10.55 1.56%
  YoY % 35.28% -34.61% 73.38% -27.12% -39.45% 62.18% -
  Horiz. % 109.76% 81.14% 124.08% 71.56% 98.20% 162.18% 100.00%
EY 8.64 11.68 7.64 13.24 9.65 5.84 9.48 -1.53%
  YoY % -26.03% 52.88% -42.30% 37.20% 65.24% -38.40% -
  Horiz. % 91.14% 123.21% 80.59% 139.66% 101.79% 61.60% 100.00%
DY 0.00 0.00 0.00 2.08 0.00 0.00 7.26 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 28.65% 0.00% 0.00% 100.00%
P/NAPS 2.17 2.26 2.72 1.50 2.47 4.68 1.93 1.97%
  YoY % -3.98% -16.91% 81.33% -39.27% -47.22% 142.49% -
  Horiz. % 112.44% 117.10% 140.93% 77.72% 127.98% 242.49% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 23/02/11 25/02/10 20/02/09 25/02/08 14/02/07 24/02/06 -
Price 3.2800 3.1800 6.8600 2.9900 3.5000 5.0500 2.2300 -
P/RPS 0.98 0.97 1.32 0.53 0.80 1.41 0.88 1.81%
  YoY % 1.03% -26.52% 149.06% -33.75% -43.26% 60.23% -
  Horiz. % 111.36% 110.23% 150.00% 60.23% 90.91% 160.23% 100.00%
P/EPS 11.69 8.62 16.53 8.06 9.30 18.47 12.06 -0.52%
  YoY % 35.61% -47.85% 105.09% -13.33% -49.65% 53.15% -
  Horiz. % 96.93% 71.48% 137.06% 66.83% 77.11% 153.15% 100.00%
EY 8.56 11.60 6.05 12.40 10.76 5.42 8.29 0.54%
  YoY % -26.21% 91.74% -51.21% 15.24% 98.52% -34.62% -
  Horiz. % 103.26% 139.93% 72.98% 149.58% 129.79% 65.38% 100.00%
DY 0.00 0.00 0.00 1.95 0.00 0.00 6.35 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 30.71% 0.00% 0.00% 100.00%
P/NAPS 2.19 2.27 3.43 1.60 2.22 5.05 2.21 -0.15%
  YoY % -3.52% -33.82% 114.37% -27.93% -56.04% 128.51% -
  Horiz. % 99.10% 102.71% 155.20% 72.40% 100.45% 228.51% 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