[KOSSAN] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 3.14%
YoY- 22.03%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 897,194 872,614 834,448 799,768 702,637 682,104 646,536 24.28%
PBT 72,906 72,422 70,098 70,412 58,318 57,796 55,776 19.45%
Tax -13,722 -14,600 -14,000 -14,320 -3,234 -10,413 -9,720 25.71%
NP 59,184 57,822 56,098 56,092 55,084 47,382 46,056 18.10%
-
NP to SH 59,184 57,822 56,098 56,812 55,084 47,382 46,056 18.10%
-
Tax Rate 18.82% 20.16% 19.97% 20.34% 5.55% 18.02% 17.43% -
Total Cost 838,010 814,792 778,350 743,676 647,553 634,721 600,480 24.75%
-
Net Worth 297,374 282,932 278,092 267,217 251,012 215,811 212,689 24.91%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 9,320 - - - 9,321 - - -
Div Payout % 15.75% - - - 16.92% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 297,374 282,932 278,092 267,217 251,012 215,811 212,689 24.91%
NOSH 159,878 159,848 159,823 161,949 159,880 159,860 159,916 -0.01%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.60% 6.63% 6.72% 7.01% 7.84% 6.95% 7.12% -
ROE 19.90% 20.44% 20.17% 21.26% 21.94% 21.96% 21.65% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 561.17 545.90 522.11 493.84 439.48 426.69 404.30 24.30%
EPS 36.68 36.17 35.10 35.08 34.46 29.64 28.80 17.41%
DPS 5.83 0.00 0.00 0.00 5.83 0.00 0.00 -
NAPS 1.86 1.77 1.74 1.65 1.57 1.35 1.33 24.92%
Adjusted Per Share Value based on latest NOSH - 161,949
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 35.08 34.11 32.62 31.27 27.47 26.67 25.28 24.28%
EPS 2.31 2.26 2.19 2.22 2.15 1.85 1.80 18.00%
DPS 0.36 0.00 0.00 0.00 0.36 0.00 0.00 -
NAPS 0.1163 0.1106 0.1087 0.1045 0.0981 0.0844 0.0832 24.89%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.80 2.48 2.68 3.56 3.90 4.48 5.90 -
P/RPS 0.50 0.45 0.51 0.72 0.89 1.05 1.46 -50.89%
P/EPS 7.56 6.86 7.64 10.15 11.32 15.11 20.49 -48.40%
EY 13.22 14.59 13.10 9.85 8.83 6.62 4.88 93.74%
DY 2.08 0.00 0.00 0.00 1.49 0.00 0.00 -
P/NAPS 1.51 1.40 1.54 2.16 2.48 3.32 4.44 -51.11%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 20/02/09 20/11/08 22/08/08 28/05/08 25/02/08 26/11/07 17/08/07 -
Price 2.99 2.35 2.31 3.32 3.50 3.90 3.88 -
P/RPS 0.53 0.43 0.44 0.67 0.80 0.91 0.96 -32.58%
P/EPS 8.08 6.50 6.58 9.46 10.16 13.16 13.47 -28.76%
EY 12.38 15.39 15.19 10.57 9.84 7.60 7.42 40.45%
DY 1.95 0.00 0.00 0.00 1.67 0.00 0.00 -
P/NAPS 1.61 1.33 1.33 2.01 2.23 2.89 2.92 -32.63%

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