[KOSSAN] QoQ Cumulative 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- 97.49%
YoY- 21.8%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 202,372 897,194 654,461 417,224 199,942 702,637 511,578 -46.08%
PBT 18,275 72,906 54,317 35,049 17,603 58,318 43,347 -43.74%
Tax -4,242 -13,722 -10,950 -7,000 -3,580 -3,234 -7,810 -33.40%
NP 14,033 59,184 43,367 28,049 14,023 55,084 35,537 -46.14%
-
NP to SH 14,033 59,184 43,367 28,049 14,203 55,084 35,537 -46.14%
-
Tax Rate 23.21% 18.82% 20.16% 19.97% 20.34% 5.55% 18.02% -
Total Cost 188,339 838,010 611,094 389,175 185,919 647,553 476,041 -46.07%
-
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 4.47% 19.90% 15.33% 10.09% 5.32% 21.94% 16.47% -
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 125.61 561.17 409.42 261.05 123.46 439.48 320.02 -46.36%
EPS 8.78 36.68 27.13 17.55 8.77 34.46 22.23 -46.13%
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 7.91 35.08 25.59 16.31 7.82 27.47 20.00 -46.08%
EPS 0.55 2.31 1.70 1.10 0.56 2.15 1.39 -46.07%
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 2.29 0.50 0.61 1.03 2.88 0.89 1.40 38.78%
P/EPS 33.07 7.56 9.14 15.27 40.59 11.32 20.15 39.09%
EY 3.02 13.22 10.94 6.55 2.46 8.83 4.96 -28.14%
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 2.87 0.53 0.57 0.88 2.69 0.80 1.22 76.78%
P/EPS 41.33 8.08 8.66 13.16 37.86 10.16 17.54 76.98%
EY 2.42 12.38 11.54 7.60 2.64 9.84 5.70 -43.48%
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