[KOSSAN] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 97.81%
YoY- -1.04%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 262,769 842,135 609,222 399,134 202,372 897,194 654,461 -45.60%
PBT 38,779 85,828 55,834 35,038 18,275 72,906 54,317 -20.13%
Tax -8,300 -18,494 -12,790 -7,280 -4,242 -13,722 -10,950 -16.88%
NP 30,479 67,334 43,044 27,758 14,033 59,184 43,367 -20.96%
-
NP to SH 30,379 67,334 43,044 27,758 14,033 59,184 43,367 -21.14%
-
Tax Rate 21.40% 21.55% 22.91% 20.78% 23.21% 18.82% 20.16% -
Total Cost 232,290 774,801 566,178 371,376 188,339 838,010 611,094 -47.55%
-
Net Worth 319,778 359,164 334,197 329,606 314,176 297,374 282,932 8.51%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 8,262 8,242 - - 9,320 - -
Div Payout % - 12.27% 19.15% - - 15.75% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 319,778 359,164 334,197 329,606 314,176 297,374 282,932 8.51%
NOSH 159,889 161,060 160,671 161,571 161,116 159,878 159,848 0.01%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 11.60% 8.00% 7.07% 6.95% 6.93% 6.60% 6.63% -
ROE 9.50% 18.75% 12.88% 8.42% 4.47% 19.90% 15.33% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 164.34 522.87 379.17 247.03 125.61 561.17 409.42 -45.61%
EPS 9.50 20.85 26.79 17.18 8.78 36.68 27.13 -50.35%
DPS 0.00 5.13 5.13 0.00 0.00 5.83 0.00 -
NAPS 2.00 2.23 2.08 2.04 1.95 1.86 1.77 8.49%
Adjusted Per Share Value based on latest NOSH - 162,047
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 10.27 32.92 23.82 15.60 7.91 35.08 25.59 -45.62%
EPS 1.19 2.63 1.68 1.09 0.55 2.31 1.70 -21.17%
DPS 0.00 0.32 0.32 0.00 0.00 0.36 0.00 -
NAPS 0.125 0.1404 0.1307 0.1289 0.1228 0.1163 0.1106 8.50%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 8.00 5.43 4.33 3.72 2.88 2.80 2.48 -
P/RPS 4.87 1.04 1.14 1.51 2.29 0.50 0.61 299.95%
P/EPS 42.11 12.99 16.16 21.65 33.07 7.56 9.14 177.13%
EY 2.38 7.70 6.19 4.62 3.02 13.22 10.94 -63.86%
DY 0.00 0.94 1.18 0.00 0.00 2.08 0.00 -
P/NAPS 4.00 2.43 2.08 1.82 1.48 1.51 1.40 101.48%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 25/02/10 24/11/09 20/08/09 21/05/09 20/02/09 20/11/08 -
Price 7.52 6.86 5.00 3.86 3.60 2.99 2.35 -
P/RPS 4.58 1.31 1.32 1.56 2.87 0.53 0.57 301.67%
P/EPS 39.58 16.41 18.66 22.47 41.33 8.08 8.66 175.66%
EY 2.53 6.09 5.36 4.45 2.42 12.38 11.54 -63.67%
DY 0.00 0.75 1.03 0.00 0.00 1.95 0.00 -
P/NAPS 3.76 3.08 2.40 1.89 1.85 1.61 1.33 100.06%

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