[KOSSAN] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 47.28%
YoY- 106.63%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 532,056 256,446 1,046,887 794,898 519,263 262,769 842,135 -26.43%
PBT 54,552 27,904 140,651 113,148 75,039 38,779 85,828 -26.13%
Tax -9,875 -4,525 -26,887 -24,007 -14,430 -8,300 -18,494 -34.25%
NP 44,677 23,379 113,764 89,141 60,609 30,479 67,334 -23.98%
-
NP to SH 43,892 22,955 113,764 88,942 60,391 30,379 67,334 -24.87%
-
Tax Rate 18.10% 16.22% 19.12% 21.22% 19.23% 21.40% 21.55% -
Total Cost 487,379 233,067 933,123 705,757 458,654 232,290 774,801 -26.64%
-
Net Worth 479,519 46,357,591 442,787 418,813 402,819 319,778 359,164 21.31%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - 28,773 - - 8,262 -
Div Payout % - - - 32.35% - - 12.27% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 479,519 46,357,591 442,787 418,813 402,819 319,778 359,164 21.31%
NOSH 319,679 319,707 320,860 319,705 159,849 159,889 161,060 58.13%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 8.40% 9.12% 10.87% 11.21% 11.67% 11.60% 8.00% -
ROE 9.15% 0.05% 25.69% 21.24% 14.99% 9.50% 18.75% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 166.43 80.21 326.27 248.63 324.85 164.34 522.87 -53.47%
EPS 13.73 7.18 35.46 27.82 37.78 9.50 20.85 -24.36%
DPS 0.00 0.00 0.00 9.00 0.00 0.00 5.13 -
NAPS 1.50 145.00 1.38 1.31 2.52 2.00 2.23 -23.28%
Adjusted Per Share Value based on latest NOSH - 319,720
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 20.80 10.03 40.93 31.08 20.30 10.27 32.92 -26.42%
EPS 1.72 0.90 4.45 3.48 2.36 1.19 2.63 -24.71%
DPS 0.00 0.00 0.00 1.12 0.00 0.00 0.32 -
NAPS 0.1875 18.1235 0.1731 0.1637 0.1575 0.125 0.1404 21.33%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.12 3.40 3.16 2.97 7.60 8.00 5.43 -
P/RPS 1.87 4.24 0.97 1.19 2.34 4.87 1.04 48.02%
P/EPS 22.72 47.35 8.91 10.68 20.12 42.11 12.99 45.31%
EY 4.40 2.11 11.22 9.37 4.97 2.38 7.70 -31.20%
DY 0.00 0.00 0.00 3.03 0.00 0.00 0.94 -
P/NAPS 2.08 0.02 2.29 2.27 3.02 4.00 2.43 -9.87%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 19/05/11 23/02/11 18/11/10 26/08/10 20/05/10 25/02/10 -
Price 2.78 3.23 3.18 3.21 3.46 7.52 6.86 -
P/RPS 1.67 4.03 0.97 1.29 1.07 4.58 1.31 17.62%
P/EPS 20.25 44.99 8.97 11.54 9.16 39.58 16.41 15.09%
EY 4.94 2.22 11.15 8.67 10.92 2.53 6.09 -13.05%
DY 0.00 0.00 0.00 2.80 0.00 0.00 0.75 -
P/NAPS 1.85 0.02 2.30 2.45 1.37 3.76 3.08 -28.87%

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