[KOSSAN] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 56.43%
YoY- 13.77%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 794,898 519,263 262,769 842,135 609,222 399,134 202,372 148.74%
PBT 113,148 75,039 38,779 85,828 55,834 35,038 18,275 236.80%
Tax -24,007 -14,430 -8,300 -18,494 -12,790 -7,280 -4,242 217.23%
NP 89,141 60,609 30,479 67,334 43,044 27,758 14,033 242.60%
-
NP to SH 88,942 60,391 30,379 67,334 43,044 27,758 14,033 242.09%
-
Tax Rate 21.22% 19.23% 21.40% 21.55% 22.91% 20.78% 23.21% -
Total Cost 705,757 458,654 232,290 774,801 566,178 371,376 188,339 141.06%
-
Net Worth 418,813 402,819 319,778 359,164 334,197 329,606 314,176 21.10%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 28,773 - - 8,262 8,242 - - -
Div Payout % 32.35% - - 12.27% 19.15% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 418,813 402,819 319,778 359,164 334,197 329,606 314,176 21.10%
NOSH 319,705 159,849 159,889 161,060 160,671 161,571 161,116 57.84%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.21% 11.67% 11.60% 8.00% 7.07% 6.95% 6.93% -
ROE 21.24% 14.99% 9.50% 18.75% 12.88% 8.42% 4.47% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 248.63 324.85 164.34 522.87 379.17 247.03 125.61 57.58%
EPS 27.82 37.78 9.50 20.85 26.79 17.18 8.78 115.57%
DPS 9.00 0.00 0.00 5.13 5.13 0.00 0.00 -
NAPS 1.31 2.52 2.00 2.23 2.08 2.04 1.95 -23.27%
Adjusted Per Share Value based on latest NOSH - 161,646
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 31.08 20.30 10.27 32.92 23.82 15.60 7.91 148.79%
EPS 3.48 2.36 1.19 2.63 1.68 1.09 0.55 241.70%
DPS 1.12 0.00 0.00 0.32 0.32 0.00 0.00 -
NAPS 0.1637 0.1575 0.125 0.1404 0.1307 0.1289 0.1228 21.10%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.97 7.60 8.00 5.43 4.33 3.72 2.88 -
P/RPS 1.19 2.34 4.87 1.04 1.14 1.51 2.29 -35.33%
P/EPS 10.68 20.12 42.11 12.99 16.16 21.65 33.07 -52.89%
EY 9.37 4.97 2.38 7.70 6.19 4.62 3.02 112.58%
DY 3.03 0.00 0.00 0.94 1.18 0.00 0.00 -
P/NAPS 2.27 3.02 4.00 2.43 2.08 1.82 1.48 32.96%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 26/08/10 20/05/10 25/02/10 24/11/09 20/08/09 21/05/09 -
Price 3.21 3.46 7.52 6.86 5.00 3.86 3.60 -
P/RPS 1.29 1.07 4.58 1.31 1.32 1.56 2.87 -41.29%
P/EPS 11.54 9.16 39.58 16.41 18.66 22.47 41.33 -57.24%
EY 8.67 10.92 2.53 6.09 5.36 4.45 2.42 133.95%
DY 2.80 0.00 0.00 0.75 1.03 0.00 0.00 -
P/NAPS 2.45 1.37 3.76 3.08 2.40 1.89 1.85 20.57%

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