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 - 2,557,872
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 42.70 40.97 32.72 34.92 27.29 22.44 15.89 17.90%
  YoY % 4.22% 25.21% -6.30% 27.96% 21.61% 41.22% -
  Horiz. % 268.72% 257.84% 205.92% 219.76% 171.74% 141.22% 100.00%
EPS 3.57 4.63 2.62 2.32 2.35 1.71 1.16 20.60%
  YoY % -22.89% 76.72% 12.93% -1.28% 37.43% 47.41% -
  Horiz. % 307.76% 399.14% 225.86% 200.00% 202.59% 147.41% 100.00%
DPS 0.00 0.00 0.00 0.36 0.00 0.00 0.89 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 40.45% 0.00% 0.00% 100.00%
NAPS 0.1909 0.1756 0.1264 0.1168 0.0988 0.0625 0.0632 20.22%
  YoY % 8.71% 38.92% 8.22% 18.22% 58.08% -1.11% -
  Horiz. % 302.06% 277.85% 200.00% 184.81% 156.33% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

793  394  531  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

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