[KOSSAN] QoQ TTM Result on 2010-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,060,664 1,041,549 1,047,872 1,022,648 957,101 897,368 836,971 17.16% QoQ % 1.84% -0.60% 2.47% 6.85% 6.66% 7.22% - Horiz. % 126.73% 124.44% 125.20% 122.18% 114.35% 107.22% 100.00%
PBT 127,573 137,178 148,053 144,702 127,390 107,899 87,395 28.77% QoQ % -7.00% -7.35% 2.32% 13.59% 18.06% 23.46% - Horiz. % 145.97% 156.96% 169.41% 165.57% 145.76% 123.46% 100.00%
Tax -24,915 -25,695 -29,470 -31,322 -27,255 -24,275 -20,217 14.99% QoQ % 3.04% 12.81% 5.91% -14.92% -12.28% -20.07% - Horiz. % 123.24% 127.10% 145.77% 154.93% 134.81% 120.07% 100.00%
NP 102,658 111,483 118,583 113,380 100,135 83,624 67,178 32.77% QoQ % -7.92% -5.99% 4.59% 13.23% 19.74% 24.48% - Horiz. % 152.81% 165.95% 176.52% 168.78% 149.06% 124.48% 100.00%
NP to SH 101,894 110,960 118,384 113,181 99,998 83,418 67,072 32.25% QoQ % -8.17% -6.27% 4.60% 13.18% 19.88% 24.37% - Horiz. % 151.92% 165.43% 176.50% 168.75% 149.09% 124.37% 100.00%
Tax Rate 19.53 % 18.73 % 19.91 % 21.65 % 21.39 % 22.50 % 23.13 % -10.69% QoQ % 4.27% -5.93% -8.04% 1.22% -4.93% -2.72% - Horiz. % 84.44% 80.98% 86.08% 93.60% 92.48% 97.28% 100.00%
Total Cost 958,006 930,066 929,289 909,268 856,966 813,744 769,793 15.75% QoQ % 3.00% 0.08% 2.20% 6.10% 5.31% 5.71% - Horiz. % 124.45% 120.82% 120.72% 118.12% 111.32% 105.71% 100.00%
Net Worth 479,496 46,357,591 449,128 418,833 319,701 319,778 323,293 30.15% QoQ % -98.97% 10,221.68% 7.23% 31.01% -0.02% -1.09% - Horiz. % 148.32% 14,339.17% 138.92% 129.55% 98.89% 98.91% 100.00%
Dividend 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 0 0 0 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 479,496 46,357,591 449,128 418,833 319,701 319,778 323,293 30.15% QoQ % -98.97% 10,221.68% 7.23% 31.01% -0.02% -1.09% - Horiz. % 148.32% 14,339.17% 138.92% 129.55% 98.89% 98.91% 100.00%
NOSH 319,664 319,707 320,806 319,720 159,850 159,889 161,646 57.75% QoQ % -0.01% -0.34% 0.34% 100.01% -0.02% -1.09% - Horiz. % 197.75% 197.78% 198.46% 197.79% 98.89% 98.91% 100.00%
Ratio Analysis 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 9.68 % 10.70 % 11.32 % 11.09 % 10.46 % 9.32 % 8.03 % 13.31% QoQ % -9.53% -5.48% 2.07% 6.02% 12.23% 16.06% - Horiz. % 120.55% 133.25% 140.97% 138.11% 130.26% 116.06% 100.00%
ROE 21.25 % 0.24 % 26.36 % 27.02 % 31.28 % 26.09 % 20.75 % 1.60% QoQ % 8,754.17% -99.09% -2.44% -13.62% 19.89% 25.73% - Horiz. % 102.41% 1.16% 127.04% 130.22% 150.75% 125.73% 100.00%
Per Share 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 331.81 325.78 326.64 319.86 598.75 561.24 517.78 -25.73% QoQ % 1.85% -0.26% 2.12% -46.58% 6.68% 8.39% - Horiz. % 64.08% 62.92% 63.08% 61.78% 115.64% 108.39% 100.00%
EPS 31.88 34.71 36.90 35.40 62.56 52.17 41.49 -16.15% QoQ % -8.15% -5.93% 4.24% -43.41% 19.92% 25.74% - Horiz. % 76.84% 83.66% 88.94% 85.32% 150.78% 125.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.5000 145.0000 1.4000 1.3100 2.0000 2.0000 2.0000 -17.50% QoQ % -98.97% 10,257.14% 6.87% -34.50% 0.00% 0.00% - Horiz. % 75.00% 7,250.00% 70.00% 65.50% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,557,872 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 41.47 40.72 40.97 39.98 37.42 35.08 32.72 17.17% QoQ % 1.84% -0.61% 2.48% 6.84% 6.67% 7.21% - Horiz. % 126.74% 124.45% 125.21% 122.19% 114.36% 107.21% 100.00%
EPS 3.98 4.34 4.63 4.42 3.91 3.26 2.62 32.25% QoQ % -8.29% -6.26% 4.75% 13.04% 19.94% 24.43% - Horiz. % 151.91% 165.65% 176.72% 168.70% 149.24% 124.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1875 18.1235 0.1756 0.1637 0.1250 0.1250 0.1264 30.16% QoQ % -98.97% 10,220.90% 7.27% 30.96% 0.00% -1.11% - Horiz. % 148.34% 14,338.21% 138.92% 129.51% 98.89% 98.89% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.1200 3.4000 3.1600 2.9700 7.6000 8.0000 5.4300 -
P/RPS 0.94 1.04 0.97 0.93 1.27 1.43 1.05 -7.13% QoQ % -9.62% 7.22% 4.30% -26.77% -11.19% 36.19% - Horiz. % 89.52% 99.05% 92.38% 88.57% 120.95% 136.19% 100.00%
P/EPS 9.79 9.80 8.56 8.39 12.15 15.33 13.09 -17.65% QoQ % -0.10% 14.49% 2.03% -30.95% -20.74% 17.11% - Horiz. % 74.79% 74.87% 65.39% 64.09% 92.82% 117.11% 100.00%
EY 10.22 10.21 11.68 11.92 8.23 6.52 7.64 21.47% QoQ % 0.10% -12.59% -2.01% 44.84% 26.23% -14.66% - Horiz. % 133.77% 133.64% 152.88% 156.02% 107.72% 85.34% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.08 0.02 2.26 2.27 3.80 4.00 2.72 -16.42% QoQ % 10,300.00% -99.12% -0.44% -40.26% -5.00% 47.06% - Horiz. % 76.47% 0.74% 83.09% 83.46% 139.71% 147.06% 100.00%
Price Multiplier on Announcement Date 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 19/05/11 23/02/11 18/11/10 26/08/10 20/05/10 25/02/10 -
Price 2.7800 3.2300 3.1800 3.2100 3.4600 7.5200 6.8600 -
P/RPS 0.84 0.99 0.97 1.00 0.58 1.34 1.32 -26.08% QoQ % -15.15% 2.06% -3.00% 72.41% -56.72% 1.52% - Horiz. % 63.64% 75.00% 73.48% 75.76% 43.94% 101.52% 100.00%
P/EPS 8.72 9.31 8.62 9.07 5.53 14.41 16.53 -34.79% QoQ % -6.34% 8.00% -4.96% 64.01% -61.62% -12.83% - Horiz. % 52.75% 56.32% 52.15% 54.87% 33.45% 87.17% 100.00%
EY 11.47 10.75 11.60 11.03 18.08 6.94 6.05 53.36% QoQ % 6.70% -7.33% 5.17% -38.99% 160.52% 14.71% - Horiz. % 189.59% 177.69% 191.74% 182.31% 298.84% 114.71% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.85 0.02 2.27 2.45 1.73 3.76 3.43 -33.81% QoQ % 9,150.00% -99.12% -7.35% 41.62% -53.99% 9.62% - Horiz. % 53.94% 0.58% 66.18% 71.43% 50.44% 109.62% 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.
Comment
KRI3Q2010(BS and PL).pdf 
