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.
 


 

227  256  503  1283 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TDM 0.3050.00 
 SAPNRG 0.2650.00 
 JAKS 1.35+0.05 
 XDL 0.105+0.005 
 HSI-C7K 0.26-0.005 
 HSI-H8F 0.230.00 
 HIAPTEK 0.22+0.015 
 KSTAR 0.075+0.005 
 ALAM 0.12-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers