Highlights

[KOSSAN] YoY TTM Result on 2009-12-31 [#4]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     14.24%    YoY -     13.20%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,235,492 1,092,117 1,047,872 836,971 893,106 697,919 573,861 13.62%
  YoY % 13.13% 4.22% 25.20% -6.29% 27.97% 21.62% -
  Horiz. % 215.29% 190.31% 182.60% 145.85% 155.63% 121.62% 100.00%
PBT 140,859 116,130 148,053 87,395 73,069 59,026 48,566 19.40%
  YoY % 21.29% -21.56% 69.41% 19.61% 23.79% 21.54% -
  Horiz. % 290.04% 239.12% 304.85% 179.95% 150.45% 121.54% 100.00%
Tax -33,707 -23,159 -29,470 -20,217 -13,818 1,169 -4,867 38.02%
  YoY % -45.55% 21.41% -45.77% -46.31% -1,282.04% 124.02% -
  Horiz. % 692.56% 475.84% 605.51% 415.39% 283.91% -24.02% 100.00%
NP 107,152 92,971 118,583 67,178 59,251 60,195 43,699 16.11%
  YoY % 15.25% -21.60% 76.52% 13.38% -1.57% 37.75% -
  Horiz. % 245.20% 212.75% 271.36% 153.73% 135.59% 137.75% 100.00%
NP to SH 104,452 91,382 118,384 67,072 59,251 60,195 43,699 15.62%
  YoY % 14.30% -22.81% 76.50% 13.20% -1.57% 37.75% -
  Horiz. % 239.03% 209.12% 270.91% 153.49% 135.59% 137.75% 100.00%
Tax Rate 23.93 % 19.94 % 19.91 % 23.13 % 18.91 % -1.98 % 10.02 % 15.60%
  YoY % 20.01% 0.15% -13.92% 22.32% 1,055.05% -119.76% -
  Horiz. % 238.82% 199.00% 198.70% 230.84% 188.72% -19.76% 100.00%
Total Cost 1,128,340 999,146 929,289 769,793 833,855 637,724 530,162 13.40%
  YoY % 12.93% 7.52% 20.72% -7.68% 30.75% 20.29% -
  Horiz. % 212.83% 188.46% 175.28% 145.20% 157.28% 120.29% 100.00%
Net Worth 610,376 488,364 449,128 323,293 298,823 252,656 159,795 25.00%
  YoY % 24.98% 8.74% 38.92% 8.19% 18.27% 58.11% -
  Horiz. % 381.97% 305.62% 281.06% 202.32% 187.00% 158.11% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 159 0 0 0 9,321 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.71% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 0.15 % - % - % - % 15.73 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.95% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 610,376 488,364 449,128 323,293 298,823 252,656 159,795 25.00%
  YoY % 24.98% 8.74% 38.92% 8.19% 18.27% 58.11% -
  Horiz. % 381.97% 305.62% 281.06% 202.32% 187.00% 158.11% 100.00%
NOSH 319,568 325,576 320,806 161,646 159,798 159,909 159,795 12.23%
  YoY % -1.85% 1.49% 98.46% 1.16% -0.07% 0.07% -
  Horiz. % 199.99% 203.75% 200.76% 101.16% 100.00% 100.07% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 8.67 % 8.51 % 11.32 % 8.03 % 6.63 % 8.62 % 7.61 % 2.20%
  YoY % 1.88% -24.82% 40.97% 21.12% -23.09% 13.27% -
  Horiz. % 113.93% 111.83% 148.75% 105.52% 87.12% 113.27% 100.00%
ROE 17.11 % 18.71 % 26.36 % 20.75 % 19.83 % 23.82 % 27.35 % -7.51%
  YoY % -8.55% -29.02% 27.04% 4.64% -16.75% -12.91% -
  Horiz. % 62.56% 68.41% 96.38% 75.87% 72.50% 87.09% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 386.61 335.44 326.64 517.78 558.89 436.45 359.12 1.24%
  YoY % 15.25% 2.69% -36.92% -7.36% 28.05% 21.53% -
  Horiz. % 107.65% 93.41% 90.96% 144.18% 155.63% 121.53% 100.00%
EPS 32.69 28.07 36.90 41.49 37.08 37.64 27.35 3.01%
  YoY % 16.46% -23.93% -11.06% 11.89% -1.49% 37.62% -
  Horiz. % 119.52% 102.63% 134.92% 151.70% 135.58% 137.62% 100.00%
DPS 0.05 0.00 0.00 0.00 5.83 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.86% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.9100 1.5000 1.4000 2.0000 1.8700 1.5800 1.0000 11.38%
  YoY % 27.33% 7.14% -30.00% 6.95% 18.35% 58.00% -
  Horiz. % 191.00% 150.00% 140.00% 200.00% 187.00% 158.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 96.60 85.39 81.93 65.44 69.83 54.57 44.87 13.62%
  YoY % 13.13% 4.22% 25.20% -6.29% 27.96% 21.62% -
  Horiz. % 215.29% 190.31% 182.59% 145.84% 155.63% 121.62% 100.00%
EPS 8.17 7.15 9.26 5.24 4.63 4.71 3.42 15.60%
  YoY % 14.27% -22.79% 76.72% 13.17% -1.70% 37.72% -
  Horiz. % 238.89% 209.06% 270.76% 153.22% 135.38% 137.72% 100.00%
DPS 0.01 0.00 0.00 0.00 0.73 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.37% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.4773 0.3819 0.3512 0.2528 0.2337 0.1976 0.1249 25.01%
  YoY % 24.98% 8.74% 38.92% 8.17% 18.27% 58.21% -
  Horiz. % 382.15% 305.76% 281.18% 202.40% 187.11% 158.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.3600 3.2500 3.1600 5.4300 2.8000 3.9000 4.6800 -
P/RPS 0.87 0.97 0.97 1.05 0.50 0.89 1.30 -6.47%
  YoY % -10.31% 0.00% -7.62% 110.00% -43.82% -31.54% -
  Horiz. % 66.92% 74.62% 74.62% 80.77% 38.46% 68.46% 100.00%
P/EPS 10.28 11.58 8.56 13.09 7.55 10.36 17.11 -8.13%
  YoY % -11.23% 35.28% -34.61% 73.38% -27.12% -39.45% -
  Horiz. % 60.08% 67.68% 50.03% 76.50% 44.13% 60.55% 100.00%
EY 9.73 8.64 11.68 7.64 13.24 9.65 5.84 8.87%
  YoY % 12.62% -26.03% 52.88% -42.30% 37.20% 65.24% -
  Horiz. % 166.61% 147.95% 200.00% 130.82% 226.71% 165.24% 100.00%
DY 0.01 0.00 0.00 0.00 2.08 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.48% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.76 2.17 2.26 2.72 1.50 2.47 4.68 -15.03%
  YoY % -18.89% -3.98% -16.91% 81.33% -39.27% -47.22% -
  Horiz. % 37.61% 46.37% 48.29% 58.12% 32.05% 52.78% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 24/02/12 23/02/11 25/02/10 20/02/09 25/02/08 14/02/07 -
Price 3.2800 3.2800 3.1800 6.8600 2.9900 3.5000 5.0500 -
P/RPS 0.85 0.98 0.97 1.32 0.53 0.80 1.41 -8.08%
  YoY % -13.27% 1.03% -26.52% 149.06% -33.75% -43.26% -
  Horiz. % 60.28% 69.50% 68.79% 93.62% 37.59% 56.74% 100.00%
P/EPS 10.04 11.69 8.62 16.53 8.06 9.30 18.47 -9.65%
  YoY % -14.11% 35.61% -47.85% 105.09% -13.33% -49.65% -
  Horiz. % 54.36% 63.29% 46.67% 89.50% 43.64% 50.35% 100.00%
EY 9.97 8.56 11.60 6.05 12.40 10.76 5.42 10.68%
  YoY % 16.47% -26.21% 91.74% -51.21% 15.24% 98.52% -
  Horiz. % 183.95% 157.93% 214.02% 111.62% 228.78% 198.52% 100.00%
DY 0.02 0.00 0.00 0.00 1.95 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.03% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.72 2.19 2.27 3.43 1.60 2.22 5.05 -16.42%
  YoY % -21.46% -3.52% -33.82% 114.37% -27.93% -56.04% -
  Horiz. % 34.06% 43.37% 44.95% 67.92% 31.68% 43.96% 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.
 


 

226  431  477  1134 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.025-0.005 
 CAREPLS 0.365+0.13 
 SUPERMX 1.83+0.22 
 ARMADA 0.415-0.05 
 XDL 0.155-0.01 
 SAPNRG 0.26-0.01 
 OCR-PA 0.025+0.005 
 BIOHLDG 0.205+0.025 
 ESCERAM 0.34+0.08 
 LKL 0.24+0.05 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers