[KOSSAN] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -76.29%
YoY- -1.2%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 842,135 609,222 399,134 202,372 897,194 654,461 417,224 59.50%
PBT 85,828 55,834 35,038 18,275 72,906 54,317 35,049 81.38%
Tax -18,494 -12,790 -7,280 -4,242 -13,722 -10,950 -7,000 90.77%
NP 67,334 43,044 27,758 14,033 59,184 43,367 28,049 78.99%
-
NP to SH 67,334 43,044 27,758 14,033 59,184 43,367 28,049 78.99%
-
Tax Rate 21.55% 22.91% 20.78% 23.21% 18.82% 20.16% 19.97% -
Total Cost 774,801 566,178 371,376 188,339 838,010 611,094 389,175 58.05%
-
Net Worth 359,164 334,197 329,606 314,176 297,374 282,932 278,092 18.54%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 8,262 8,242 - - 9,320 - - -
Div Payout % 12.27% 19.15% - - 15.75% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 359,164 334,197 329,606 314,176 297,374 282,932 278,092 18.54%
NOSH 161,060 160,671 161,571 161,116 159,878 159,848 159,823 0.51%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.00% 7.07% 6.95% 6.93% 6.60% 6.63% 6.72% -
ROE 18.75% 12.88% 8.42% 4.47% 19.90% 15.33% 10.09% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 522.87 379.17 247.03 125.61 561.17 409.42 261.05 58.69%
EPS 20.85 26.79 17.18 8.78 36.68 27.13 17.55 12.13%
DPS 5.13 5.13 0.00 0.00 5.83 0.00 0.00 -
NAPS 2.23 2.08 2.04 1.95 1.86 1.77 1.74 17.93%
Adjusted Per Share Value based on latest NOSH - 161,116
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 32.92 23.82 15.60 7.91 35.08 25.59 16.31 59.50%
EPS 2.63 1.68 1.09 0.55 2.31 1.70 1.10 78.51%
DPS 0.32 0.32 0.00 0.00 0.36 0.00 0.00 -
NAPS 0.1404 0.1307 0.1289 0.1228 0.1163 0.1106 0.1087 18.54%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 5.43 4.33 3.72 2.88 2.80 2.48 2.68 -
P/RPS 1.04 1.14 1.51 2.29 0.50 0.61 1.03 0.64%
P/EPS 12.99 16.16 21.65 33.07 7.56 9.14 15.27 -10.19%
EY 7.70 6.19 4.62 3.02 13.22 10.94 6.55 11.35%
DY 0.94 1.18 0.00 0.00 2.08 0.00 0.00 -
P/NAPS 2.43 2.08 1.82 1.48 1.51 1.40 1.54 35.42%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 20/08/09 21/05/09 20/02/09 20/11/08 22/08/08 -
Price 6.86 5.00 3.86 3.60 2.99 2.35 2.31 -
P/RPS 1.31 1.32 1.56 2.87 0.53 0.57 0.88 30.27%
P/EPS 16.41 18.66 22.47 41.33 8.08 8.66 13.16 15.80%
EY 6.09 5.36 4.45 2.42 12.38 11.54 7.60 -13.69%
DY 0.75 1.03 0.00 0.00 1.95 0.00 0.00 -
P/NAPS 3.08 2.40 1.89 1.85 1.61 1.33 1.33 74.77%

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