Highlights

[KOSSAN] YoY TTM Result on 2011-03-31 [#1]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 19-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -6.27%    YoY -     33.02%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 1,288,680 1,273,325 1,125,105 1,041,549 897,368 895,536 735,376 9.80%
  YoY % 1.21% 13.17% 8.02% 16.07% 0.20% 21.78% -
  Horiz. % 175.24% 173.15% 153.00% 141.63% 122.03% 121.78% 100.00%
PBT 184,875 156,710 116,859 137,178 107,899 73,741 62,530 19.79%
  YoY % 17.97% 34.10% -14.81% 27.14% 46.32% 17.93% -
  Horiz. % 295.66% 250.62% 186.88% 219.38% 172.56% 117.93% 100.00%
Tax -37,231 -37,983 -24,809 -25,695 -24,275 -14,480 49 -
  YoY % 1.98% -53.10% 3.45% -5.85% -67.65% -29,651.02% -
  Horiz. % -75,981.63% -77,516.33% -50,630.61% -52,438.78% -49,540.82% -29,551.02% 100.00%
NP 147,644 118,727 92,050 111,483 83,624 59,261 62,579 15.37%
  YoY % 24.36% 28.98% -17.43% 33.31% 41.11% -5.30% -
  Horiz. % 235.93% 189.72% 147.09% 178.15% 133.63% 94.70% 100.00%
NP to SH 144,256 115,722 90,381 110,960 83,418 59,261 62,579 14.93%
  YoY % 24.66% 28.04% -18.55% 33.02% 40.76% -5.30% -
  Horiz. % 230.52% 184.92% 144.43% 177.31% 133.30% 94.70% 100.00%
Tax Rate 20.14 % 24.24 % 21.23 % 18.73 % 22.50 % 19.64 % -0.08 % -
  YoY % -16.91% 14.18% 13.35% -16.76% 14.56% 24,650.00% -
  Horiz. % -25,175.00% -30,300.00% -26,537.50% -23,412.50% -28,125.00% -24,550.00% 100.00%
Total Cost 1,141,036 1,154,598 1,033,055 930,066 813,744 836,275 672,797 9.20%
  YoY % -1.17% 11.77% 11.07% 14.29% -2.69% 24.30% -
  Horiz. % 169.60% 171.61% 153.55% 138.24% 120.95% 124.30% 100.00%
Net Worth 73,538,820 63,314,261 51,449,695 46,357,591 319,778 314,176 267,217 154.93%
  YoY % 16.15% 23.06% 10.98% 14,396.76% 1.78% 17.57% -
  Horiz. % 27,520.24% 23,693.93% 19,253.89% 17,348.28% 119.67% 117.57% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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 % - % 0.14 % - % - % - % 15.73 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.89% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 73,538,820 63,314,261 51,449,695 46,357,591 319,778 314,176 267,217 154.93%
  YoY % 16.15% 23.06% 10.98% 14,396.76% 1.78% 17.57% -
  Horiz. % 27,520.24% 23,693.93% 19,253.89% 17,348.28% 119.67% 117.57% 100.00%
NOSH 639,468 319,768 319,563 319,707 159,889 161,116 161,949 25.71%
  YoY % 99.98% 0.06% -0.05% 99.96% -0.76% -0.51% -
  Horiz. % 394.86% 197.45% 197.32% 197.41% 98.73% 99.49% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 11.46 % 9.32 % 8.18 % 10.70 % 9.32 % 6.62 % 8.51 % 5.08%
  YoY % 22.96% 13.94% -23.55% 14.81% 40.79% -22.21% -
  Horiz. % 134.67% 109.52% 96.12% 125.73% 109.52% 77.79% 100.00%
ROE 0.20 % 0.18 % 0.18 % 0.24 % 26.09 % 18.86 % 23.42 % -54.77%
  YoY % 11.11% 0.00% -25.00% -99.08% 38.34% -19.47% -
  Horiz. % 0.85% 0.77% 0.77% 1.02% 111.40% 80.53% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 201.52 398.20 352.08 325.78 561.24 555.83 454.08 -12.66%
  YoY % -49.39% 13.10% 8.07% -41.95% 0.97% 22.41% -
  Horiz. % 44.38% 87.69% 77.54% 71.75% 123.60% 122.41% 100.00%
EPS 22.56 36.19 28.28 34.71 52.17 36.78 38.64 -8.57%
  YoY % -37.66% 27.97% -18.52% -33.47% 41.84% -4.81% -
  Horiz. % 58.39% 93.66% 73.19% 89.83% 135.02% 95.19% 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 115.0000 198.0000 161.0000 145.0000 2.0000 1.9500 1.6500 102.80%
  YoY % -41.92% 22.98% 11.03% 7,150.00% 2.56% 18.18% -
  Horiz. % 6,969.70% 12,000.00% 9,757.58% 8,787.88% 121.21% 118.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,888
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 100.76 99.56 87.97 81.44 70.17 70.02 57.50 9.80%
  YoY % 1.21% 13.17% 8.02% 16.06% 0.21% 21.77% -
  Horiz. % 175.23% 173.15% 152.99% 141.63% 122.03% 121.77% 100.00%
EPS 11.28 9.05 7.07 8.68 6.52 4.63 4.89 14.94%
  YoY % 24.64% 28.01% -18.55% 33.13% 40.82% -5.32% -
  Horiz. % 230.67% 185.07% 144.58% 177.51% 133.33% 94.68% 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 57.5000 49.5054 40.2285 36.2470 0.2500 0.2457 0.2089 154.94%
  YoY % 16.15% 23.06% 10.98% 14,398.80% 1.75% 17.62% -
  Horiz. % 27,525.13% 23,698.13% 19,257.30% 17,351.36% 119.67% 117.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 4.2600 3.5500 3.3500 3.4000 8.0000 2.8800 3.5600 -
P/RPS 2.11 0.89 0.95 1.04 1.43 0.52 0.78 18.03%
  YoY % 137.08% -6.32% -8.65% -27.27% 175.00% -33.33% -
  Horiz. % 270.51% 114.10% 121.79% 133.33% 183.33% 66.67% 100.00%
P/EPS 18.88 9.81 11.84 9.80 15.33 7.83 9.21 12.70%
  YoY % 92.46% -17.15% 20.82% -36.07% 95.79% -14.98% -
  Horiz. % 204.99% 106.51% 128.56% 106.41% 166.45% 85.02% 100.00%
EY 5.30 10.19 8.44 10.21 6.52 12.77 10.85 -11.25%
  YoY % -47.99% 20.73% -17.34% 56.60% -48.94% 17.70% -
  Horiz. % 48.85% 93.92% 77.79% 94.10% 60.09% 117.70% 100.00%
DY 0.00 0.01 0.00 0.00 0.00 2.02 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.50% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.04 0.02 0.02 0.02 4.00 1.48 2.16 -48.55%
  YoY % 100.00% 0.00% 0.00% -99.50% 170.27% -31.48% -
  Horiz. % 1.85% 0.93% 0.93% 0.93% 185.19% 68.52% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 23/05/14 27/05/13 24/05/12 19/05/11 20/05/10 21/05/09 28/05/08 -
Price 3.9000 4.0600 3.1200 3.2300 7.5200 3.6000 3.3200 -
P/RPS 1.94 1.02 0.89 0.99 1.34 0.65 0.73 17.68%
  YoY % 90.20% 14.61% -10.10% -26.12% 106.15% -10.96% -
  Horiz. % 265.75% 139.73% 121.92% 135.62% 183.56% 89.04% 100.00%
P/EPS 17.29 11.22 11.03 9.31 14.41 9.79 8.59 12.36%
  YoY % 54.10% 1.72% 18.47% -35.39% 47.19% 13.97% -
  Horiz. % 201.28% 130.62% 128.41% 108.38% 167.75% 113.97% 100.00%
EY 5.78 8.91 9.06 10.75 6.94 10.22 11.64 -11.01%
  YoY % -35.13% -1.66% -15.72% 54.90% -32.09% -12.20% -
  Horiz. % 49.66% 76.55% 77.84% 92.35% 59.62% 87.80% 100.00%
DY 0.00 0.01 0.00 0.00 0.00 1.62 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.62% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.03 0.02 0.02 0.02 3.76 1.85 2.01 -50.36%
  YoY % 50.00% 0.00% 0.00% -99.47% 103.24% -7.96% -
  Horiz. % 1.49% 1.00% 1.00% 1.00% 187.06% 92.04% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

133  407  427  1243 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.430.00 
 SAPNRG 0.095+0.005 
 ARMADA 0.16-0.005 
 VELESTO 0.16-0.005 
 ALAM 0.07-0.005 
 KNM 0.140.00 
 PERDANA 0.16-0.015 
 SERBADK-WA 0.23-0.02 
 DAYANG 1.32-0.03 
 BORNOIL 0.020.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. AS EXPECTED, THIS STOCK HAS SKYROCKETED IN 2 DAYS NOW AFTER MY CALL! Fat profit stock
2. I WILL HAVE THE LAST LAUGH TODAY AS THIS STOCK COULD LIMIT UP! Fat profit stock
3. RECESSION COMING: TOP 10 REASON TO BUY NFCP FIBERISATION SHARES, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Dayang's CPOC Contract Seen Providing Greater Earnings Visibility - Koon Yew Yin Koon Yew Yin's Blog
5. Oil & Gas - Challenging Volatile Times Kenanga Research & Investment
6. Technical Buy: HIBISCS (5199) PublicInvest Research
7. 送很多人免费套房的公司 – SPRNRG(5218) VITA Analysis
8. VSTEC (5162) Reposting ECS ICT - Part of the ECommerce Future in Malaysia (For Companies. For Households. For Teens & Children)Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers