[KOSSAN] QoQ Quarter Result on 30-Jun-2008 [#2]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -1.25%
YoY- 23.14%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 202,372 238,646 237,236 217,282 199,942 186,340 188,311 4.91%
PBT 18,275 18,752 19,268 17,446 17,603 15,679 15,458 11.79%
Tax -4,242 -2,868 -3,950 -3,420 -3,580 8,979 -2,950 27.37%
NP 14,033 15,884 15,318 14,026 14,023 24,658 12,508 7.96%
-
NP to SH 14,033 15,884 15,318 14,026 14,203 24,658 12,508 7.96%
-
Tax Rate 23.21% 15.29% 20.50% 19.60% 20.34% -57.27% 19.08% -
Total Cost 188,339 222,762 221,918 203,256 185,919 161,682 175,803 4.69%
-
Net Worth 314,176 298,823 283,015 278,280 267,217 252,656 215,930 28.37%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 314,176 298,823 283,015 278,280 267,217 252,656 215,930 28.37%
NOSH 161,116 159,798 159,895 159,931 161,949 159,909 159,948 0.48%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 6.93% 6.66% 6.46% 6.46% 7.01% 13.23% 6.64% -
ROE 4.47% 5.32% 5.41% 5.04% 5.32% 9.76% 5.79% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 125.61 149.34 148.37 135.86 123.46 116.53 117.73 4.40%
EPS 8.78 9.94 9.58 8.77 8.77 15.42 7.82 8.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.87 1.77 1.74 1.65 1.58 1.35 27.75%
Adjusted Per Share Value based on latest NOSH - 159,931
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 7.91 9.33 9.27 8.49 7.82 7.28 7.36 4.91%
EPS 0.55 0.62 0.60 0.55 0.56 0.96 0.49 7.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1228 0.1168 0.1106 0.1088 0.1045 0.0988 0.0844 28.37%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 2.88 2.80 2.48 2.68 3.56 3.90 4.48 -
P/RPS 2.29 1.87 1.67 1.97 2.88 3.35 3.81 -28.75%
P/EPS 33.07 28.17 25.89 30.56 40.59 25.29 57.29 -30.64%
EY 3.02 3.55 3.86 3.27 2.46 3.95 1.75 43.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.50 1.40 1.54 2.16 2.47 3.32 -41.61%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 21/05/09 20/02/09 20/11/08 22/08/08 28/05/08 25/02/08 26/11/07 -
Price 3.60 2.99 2.35 2.31 3.32 3.50 3.90 -
P/RPS 2.87 2.00 1.58 1.70 2.69 3.00 3.31 -9.06%
P/EPS 41.33 30.08 24.53 26.34 37.86 22.70 49.87 -11.75%
EY 2.42 3.32 4.08 3.80 2.64 4.41 2.01 13.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.60 1.33 1.33 2.01 2.22 2.89 -25.70%

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