[KOSSAN] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 2.35%
YoY- 7.44%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 812,296 798,268 809,488 897,194 872,614 834,448 799,768 1.04%
PBT 74,445 70,076 73,100 72,906 72,422 70,098 70,412 3.77%
Tax -17,053 -14,560 -16,968 -13,722 -14,600 -14,000 -14,320 12.33%
NP 57,392 55,516 56,132 59,184 57,822 56,098 56,092 1.53%
-
NP to SH 57,392 55,516 56,132 59,184 57,822 56,098 56,812 0.67%
-
Tax Rate 22.91% 20.78% 23.21% 18.82% 20.16% 19.97% 20.34% -
Total Cost 754,904 742,752 753,356 838,010 814,792 778,350 743,676 1.00%
-
Net Worth 334,197 329,606 314,176 297,374 282,932 278,092 267,217 16.06%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 10,989 - - 9,320 - - - -
Div Payout % 19.15% - - 15.75% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 334,197 329,606 314,176 297,374 282,932 278,092 267,217 16.06%
NOSH 160,671 161,571 161,116 159,878 159,848 159,823 161,949 -0.52%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.07% 6.95% 6.93% 6.60% 6.63% 6.72% 7.01% -
ROE 17.17% 16.84% 17.87% 19.90% 20.44% 20.17% 21.26% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 505.56 494.06 502.43 561.17 545.90 522.11 493.84 1.57%
EPS 35.72 34.36 35.12 36.68 36.17 35.10 35.08 1.21%
DPS 6.84 0.00 0.00 5.83 0.00 0.00 0.00 -
NAPS 2.08 2.04 1.95 1.86 1.77 1.74 1.65 16.67%
Adjusted Per Share Value based on latest NOSH - 159,798
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 31.76 31.21 31.65 35.08 34.11 32.62 31.27 1.04%
EPS 2.24 2.17 2.19 2.31 2.26 2.19 2.22 0.59%
DPS 0.43 0.00 0.00 0.36 0.00 0.00 0.00 -
NAPS 0.1307 0.1289 0.1228 0.1163 0.1106 0.1087 0.1045 16.06%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 4.33 3.72 2.88 2.80 2.48 2.68 3.56 -
P/RPS 0.86 0.75 0.57 0.50 0.45 0.51 0.72 12.56%
P/EPS 12.12 10.83 8.27 7.56 6.86 7.64 10.15 12.54%
EY 8.25 9.24 12.10 13.22 14.59 13.10 9.85 -11.13%
DY 1.58 0.00 0.00 2.08 0.00 0.00 0.00 -
P/NAPS 2.08 1.82 1.48 1.51 1.40 1.54 2.16 -2.48%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 20/08/09 21/05/09 20/02/09 20/11/08 22/08/08 28/05/08 -
Price 5.00 3.86 3.60 2.99 2.35 2.31 3.32 -
P/RPS 0.99 0.78 0.72 0.53 0.43 0.44 0.67 29.69%
P/EPS 14.00 11.23 10.33 8.08 6.50 6.58 9.46 29.83%
EY 7.14 8.90 9.68 12.38 15.39 15.19 10.57 -22.99%
DY 1.37 0.00 0.00 1.95 0.00 0.00 0.00 -
P/NAPS 2.40 1.89 1.85 1.61 1.33 1.33 2.01 12.53%

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