[KOSSAN] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -1.26%
YoY- 21.8%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 809,488 897,194 872,614 834,448 799,768 702,637 682,104 12.07%
PBT 73,100 72,906 72,422 70,098 70,412 58,318 57,796 16.93%
Tax -16,968 -13,722 -14,600 -14,000 -14,320 -3,234 -10,413 38.43%
NP 56,132 59,184 57,822 56,098 56,092 55,084 47,382 11.94%
-
NP to SH 56,132 59,184 57,822 56,098 56,812 55,084 47,382 11.94%
-
Tax Rate 23.21% 18.82% 20.16% 19.97% 20.34% 5.55% 18.02% -
Total Cost 753,356 838,010 814,792 778,350 743,676 647,553 634,721 12.08%
-
Net Worth 314,176 297,374 282,932 278,092 267,217 251,012 215,811 28.42%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 9,320 - - - 9,321 - -
Div Payout % - 15.75% - - - 16.92% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 314,176 297,374 282,932 278,092 267,217 251,012 215,811 28.42%
NOSH 161,116 159,878 159,848 159,823 161,949 159,880 159,860 0.52%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 6.93% 6.60% 6.63% 6.72% 7.01% 7.84% 6.95% -
ROE 17.87% 19.90% 20.44% 20.17% 21.26% 21.94% 21.96% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 502.43 561.17 545.90 522.11 493.84 439.48 426.69 11.49%
EPS 35.12 36.68 36.17 35.10 35.08 34.46 29.64 11.96%
DPS 0.00 5.83 0.00 0.00 0.00 5.83 0.00 -
NAPS 1.95 1.86 1.77 1.74 1.65 1.57 1.35 27.75%
Adjusted Per Share Value based on latest NOSH - 159,931
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 31.65 35.08 34.11 32.62 31.27 27.47 26.67 12.07%
EPS 2.19 2.31 2.26 2.19 2.22 2.15 1.85 11.89%
DPS 0.00 0.36 0.00 0.00 0.00 0.36 0.00 -
NAPS 0.1228 0.1163 0.1106 0.1087 0.1045 0.0981 0.0844 28.37%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 2.88 2.80 2.48 2.68 3.56 3.90 4.48 -
P/RPS 0.57 0.50 0.45 0.51 0.72 0.89 1.05 -33.42%
P/EPS 8.27 7.56 6.86 7.64 10.15 11.32 15.11 -33.06%
EY 12.10 13.22 14.59 13.10 9.85 8.83 6.62 49.43%
DY 0.00 2.08 0.00 0.00 0.00 1.49 0.00 -
P/NAPS 1.48 1.51 1.40 1.54 2.16 2.48 3.32 -41.61%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 21/05/09 20/02/09 20/11/08 22/08/08 28/05/08 25/02/08 26/11/07 -
Price 3.60 2.99 2.35 2.31 3.32 3.50 3.90 -
P/RPS 0.72 0.53 0.43 0.44 0.67 0.80 0.91 -14.44%
P/EPS 10.33 8.08 6.50 6.58 9.46 10.16 13.16 -14.89%
EY 9.68 12.38 15.39 15.19 10.57 9.84 7.60 17.48%
DY 0.00 1.95 0.00 0.00 0.00 1.67 0.00 -
P/NAPS 1.85 1.61 1.33 1.33 2.01 2.23 2.89 -25.70%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment