Highlights

[KOSSAN] YoY TTM Result on 2010-12-31 [#4]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 23-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     4.60%    YoY -     76.50%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 1,309,770 1,235,492 1,092,117 1,047,872 836,971 893,106 697,919 11.05%
  YoY % 6.01% 13.13% 4.22% 25.20% -6.29% 27.97% -
  Horiz. % 187.67% 177.03% 156.48% 150.14% 119.92% 127.97% 100.00%
PBT 182,217 140,859 116,130 148,053 87,395 73,069 59,026 20.65%
  YoY % 29.36% 21.29% -21.56% 69.41% 19.61% 23.79% -
  Horiz. % 308.71% 238.64% 196.74% 250.83% 148.06% 123.79% 100.00%
Tax -37,865 -33,707 -23,159 -29,470 -20,217 -13,818 1,169 -
  YoY % -12.34% -45.55% 21.41% -45.77% -46.31% -1,282.04% -
  Horiz. % -3,239.09% -2,883.40% -1,981.09% -2,520.96% -1,729.43% -1,182.04% 100.00%
NP 144,352 107,152 92,971 118,583 67,178 59,251 60,195 15.68%
  YoY % 34.72% 15.25% -21.60% 76.52% 13.38% -1.57% -
  Horiz. % 239.81% 178.01% 154.45% 197.00% 111.60% 98.43% 100.00%
NP to SH 140,647 104,452 91,382 118,384 67,072 59,251 60,195 15.18%
  YoY % 34.65% 14.30% -22.81% 76.50% 13.20% -1.57% -
  Horiz. % 233.65% 173.52% 151.81% 196.67% 111.42% 98.43% 100.00%
Tax Rate 20.78 % 23.93 % 19.94 % 19.91 % 23.13 % 18.91 % -1.98 % -
  YoY % -13.16% 20.01% 0.15% -13.92% 22.32% 1,055.05% -
  Horiz. % -1,049.49% -1,208.59% -1,007.07% -1,005.56% -1,168.18% -955.05% 100.00%
Total Cost 1,165,418 1,128,340 999,146 929,289 769,793 833,855 637,724 10.56%
  YoY % 3.29% 12.93% 7.52% 20.72% -7.68% 30.75% -
  Horiz. % 182.75% 176.93% 156.67% 145.72% 120.71% 130.75% 100.00%
Net Worth 70,341,480 610,376 488,364 449,128 323,293 298,823 252,656 155.31%
  YoY % 11,424.27% 24.98% 8.74% 38.92% 8.19% 18.27% -
  Horiz. % 27,840.75% 241.58% 193.29% 177.76% 127.96% 118.27% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 0 159 0 0 0 9,321 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 0.95% 0.00% 0.00% 0.00% 100.00% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 70,341,480 610,376 488,364 449,128 323,293 298,823 252,656 155.31%
  YoY % 11,424.27% 24.98% 8.74% 38.92% 8.19% 18.27% -
  Horiz. % 27,840.75% 241.58% 193.29% 177.76% 127.96% 118.27% 100.00%
NOSH 639,468 319,568 325,576 320,806 161,646 159,798 159,909 25.96%
  YoY % 100.10% -1.85% 1.49% 98.46% 1.16% -0.07% -
  Horiz. % 399.89% 199.84% 203.60% 200.62% 101.09% 99.93% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 11.02 % 8.67 % 8.51 % 11.32 % 8.03 % 6.63 % 8.62 % 4.17%
  YoY % 27.10% 1.88% -24.82% 40.97% 21.12% -23.09% -
  Horiz. % 127.84% 100.58% 98.72% 131.32% 93.16% 76.91% 100.00%
ROE 0.20 % 17.11 % 18.71 % 26.36 % 20.75 % 19.83 % 23.82 % -54.88%
  YoY % -98.83% -8.55% -29.02% 27.04% 4.64% -16.75% -
  Horiz. % 0.84% 71.83% 78.55% 110.66% 87.11% 83.25% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 204.82 386.61 335.44 326.64 517.78 558.89 436.45 -11.84%
  YoY % -47.02% 15.25% 2.69% -36.92% -7.36% 28.05% -
  Horiz. % 46.93% 88.58% 76.86% 74.84% 118.63% 128.05% 100.00%
EPS 21.99 32.69 28.07 36.90 41.49 37.08 37.64 -8.56%
  YoY % -32.73% 16.46% -23.93% -11.06% 11.89% -1.49% -
  Horiz. % 58.42% 86.85% 74.57% 98.03% 110.23% 98.51% 100.00%
DPS 0.00 0.05 0.00 0.00 0.00 5.83 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.86% 0.00% 0.00% 0.00% 100.00% -
NAPS 110.0000 1.9100 1.5000 1.4000 2.0000 1.8700 1.5800 102.69%
  YoY % 5,659.16% 27.33% 7.14% -30.00% 6.95% 18.35% -
  Horiz. % 6,962.03% 120.89% 94.94% 88.61% 126.58% 118.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 102.41 96.60 85.39 81.93 65.44 69.83 54.57 11.05%
  YoY % 6.01% 13.13% 4.22% 25.20% -6.29% 27.96% -
  Horiz. % 187.67% 177.02% 156.48% 150.14% 119.92% 127.96% 100.00%
EPS 11.00 8.17 7.15 9.26 5.24 4.63 4.71 15.17%
  YoY % 34.64% 14.27% -22.79% 76.72% 13.17% -1.70% -
  Horiz. % 233.55% 173.46% 151.80% 196.60% 111.25% 98.30% 100.00%
DPS 0.00 0.01 0.00 0.00 0.00 0.73 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1.37% 0.00% 0.00% 0.00% 100.00% -
NAPS 55.0000 0.4773 0.3819 0.3512 0.2528 0.2337 0.1976 155.30%
  YoY % 11,423.15% 24.98% 8.74% 38.92% 8.17% 18.27% -
  Horiz. % 27,834.01% 241.55% 193.27% 177.73% 127.94% 118.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 4.3200 3.3600 3.2500 3.1600 5.4300 2.8000 3.9000 -
P/RPS 2.11 0.87 0.97 0.97 1.05 0.50 0.89 15.46%
  YoY % 142.53% -10.31% 0.00% -7.62% 110.00% -43.82% -
  Horiz. % 237.08% 97.75% 108.99% 108.99% 117.98% 56.18% 100.00%
P/EPS 19.64 10.28 11.58 8.56 13.09 7.55 10.36 11.24%
  YoY % 91.05% -11.23% 35.28% -34.61% 73.38% -27.12% -
  Horiz. % 189.58% 99.23% 111.78% 82.63% 126.35% 72.88% 100.00%
EY 5.09 9.73 8.64 11.68 7.64 13.24 9.65 -10.10%
  YoY % -47.69% 12.62% -26.03% 52.88% -42.30% 37.20% -
  Horiz. % 52.75% 100.83% 89.53% 121.04% 79.17% 137.20% 100.00%
DY 0.00 0.01 0.00 0.00 0.00 2.08 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.48% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.04 1.76 2.17 2.26 2.72 1.50 2.47 -49.67%
  YoY % -97.73% -18.89% -3.98% -16.91% 81.33% -39.27% -
  Horiz. % 1.62% 71.26% 87.85% 91.50% 110.12% 60.73% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 25/02/13 24/02/12 23/02/11 25/02/10 20/02/09 25/02/08 -
Price 4.5600 3.2800 3.2800 3.1800 6.8600 2.9900 3.5000 -
P/RPS 2.23 0.85 0.98 0.97 1.32 0.53 0.80 18.61%
  YoY % 162.35% -13.27% 1.03% -26.52% 149.06% -33.75% -
  Horiz. % 278.75% 106.25% 122.50% 121.25% 165.00% 66.25% 100.00%
P/EPS 20.73 10.04 11.69 8.62 16.53 8.06 9.30 14.28%
  YoY % 106.47% -14.11% 35.61% -47.85% 105.09% -13.33% -
  Horiz. % 222.90% 107.96% 125.70% 92.69% 177.74% 86.67% 100.00%
EY 4.82 9.97 8.56 11.60 6.05 12.40 10.76 -12.52%
  YoY % -51.65% 16.47% -26.21% 91.74% -51.21% 15.24% -
  Horiz. % 44.80% 92.66% 79.55% 107.81% 56.23% 115.24% 100.00%
DY 0.00 0.02 0.00 0.00 0.00 1.95 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1.03% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.04 1.72 2.19 2.27 3.43 1.60 2.22 -48.77%
  YoY % -97.67% -21.46% -3.52% -33.82% 114.37% -27.93% -
  Horiz. % 1.80% 77.48% 98.65% 102.25% 154.50% 72.07% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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!

TOP ARTICLES

1. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
3. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
4. A Test Drives Day With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
5. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
6. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
7. Will Vaccine reduce glove usage? Koon Yew Yin Koon Yew Yin's Blog
8. [转贴] [Video:浅谈MY E.G.SERVICES BHD, MYEG, 0138] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS