[KOSSAN] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 54.61%
YoY- 22.03%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 399,134 202,372 897,194 654,461 417,224 199,942 702,637 -31.43%
PBT 35,038 18,275 72,906 54,317 35,049 17,603 58,318 -28.82%
Tax -7,280 -4,242 -13,722 -10,950 -7,000 -3,580 -3,234 71.84%
NP 27,758 14,033 59,184 43,367 28,049 14,023 55,084 -36.70%
-
NP to SH 27,758 14,033 59,184 43,367 28,049 14,203 55,084 -36.70%
-
Tax Rate 20.78% 23.21% 18.82% 20.16% 19.97% 20.34% 5.55% -
Total Cost 371,376 188,339 838,010 611,094 389,175 185,919 647,553 -30.99%
-
Net Worth 329,606 314,176 297,374 282,932 278,092 267,217 251,012 19.93%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 9,320 - - - 9,321 -
Div Payout % - - 15.75% - - - 16.92% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 329,606 314,176 297,374 282,932 278,092 267,217 251,012 19.93%
NOSH 161,571 161,116 159,878 159,848 159,823 161,949 159,880 0.70%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.95% 6.93% 6.60% 6.63% 6.72% 7.01% 7.84% -
ROE 8.42% 4.47% 19.90% 15.33% 10.09% 5.32% 21.94% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 247.03 125.61 561.17 409.42 261.05 123.46 439.48 -31.91%
EPS 17.18 8.78 36.68 27.13 17.55 8.77 34.46 -37.15%
DPS 0.00 0.00 5.83 0.00 0.00 0.00 5.83 -
NAPS 2.04 1.95 1.86 1.77 1.74 1.65 1.57 19.09%
Adjusted Per Share Value based on latest NOSH - 159,895
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 15.60 7.91 35.08 25.59 16.31 7.82 27.47 -31.44%
EPS 1.09 0.55 2.31 1.70 1.10 0.56 2.15 -36.44%
DPS 0.00 0.00 0.36 0.00 0.00 0.00 0.36 -
NAPS 0.1289 0.1228 0.1163 0.1106 0.1087 0.1045 0.0981 19.98%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 3.72 2.88 2.80 2.48 2.68 3.56 3.90 -
P/RPS 1.51 2.29 0.50 0.61 1.03 2.88 0.89 42.29%
P/EPS 21.65 33.07 7.56 9.14 15.27 40.59 11.32 54.13%
EY 4.62 3.02 13.22 10.94 6.55 2.46 8.83 -35.09%
DY 0.00 0.00 2.08 0.00 0.00 0.00 1.49 -
P/NAPS 1.82 1.48 1.51 1.40 1.54 2.16 2.48 -18.65%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 21/05/09 20/02/09 20/11/08 22/08/08 28/05/08 25/02/08 -
Price 3.86 3.60 2.99 2.35 2.31 3.32 3.50 -
P/RPS 1.56 2.87 0.53 0.57 0.88 2.69 0.80 56.14%
P/EPS 22.47 41.33 8.08 8.66 13.16 37.86 10.16 69.83%
EY 4.45 2.42 12.38 11.54 7.60 2.64 9.84 -41.11%
DY 0.00 0.00 1.95 0.00 0.00 0.00 1.67 -
P/NAPS 1.89 1.85 1.61 1.33 1.33 2.01 2.23 -10.45%

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