[KOSSAN] QoQ 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- 9.21%
YoY- 22.47%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 196,762 202,372 238,646 237,236 217,282 199,942 186,340 3.69%
PBT 16,762 18,275 18,752 19,268 17,446 17,603 15,679 4.55%
Tax -3,150 -4,242 -2,868 -3,950 -3,420 -3,580 8,979 -
NP 13,612 14,033 15,884 15,318 14,026 14,023 24,658 -32.73%
-
NP to SH 13,612 14,033 15,884 15,318 14,026 14,203 24,658 -32.73%
-
Tax Rate 18.79% 23.21% 15.29% 20.50% 19.60% 20.34% -57.27% -
Total Cost 183,150 188,339 222,762 221,918 203,256 185,919 161,682 8.67%
-
Net Worth 330,577 314,176 298,823 283,015 278,280 267,217 252,656 19.64%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 330,577 314,176 298,823 283,015 278,280 267,217 252,656 19.64%
NOSH 162,047 161,116 159,798 159,895 159,931 161,949 159,909 0.89%
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 6.92% 6.93% 6.66% 6.46% 6.46% 7.01% 13.23% -
ROE 4.12% 4.47% 5.32% 5.41% 5.04% 5.32% 9.76% -
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 121.42 125.61 149.34 148.37 135.86 123.46 116.53 2.78%
EPS 8.40 8.78 9.94 9.58 8.77 8.77 15.42 -33.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.04 1.95 1.87 1.77 1.74 1.65 1.58 18.59%
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 7.69 7.91 9.33 9.27 8.49 7.82 7.28 3.72%
EPS 0.53 0.55 0.62 0.60 0.55 0.56 0.96 -32.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1292 0.1228 0.1168 0.1106 0.1088 0.1045 0.0988 19.60%
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 3.06 2.29 1.87 1.67 1.97 2.88 3.35 -5.86%
P/EPS 44.29 33.07 28.17 25.89 30.56 40.59 25.29 45.34%
EY 2.26 3.02 3.55 3.86 3.27 2.46 3.95 -31.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.48 1.50 1.40 1.54 2.16 2.47 -18.43%
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 3.18 2.87 2.00 1.58 1.70 2.69 3.00 3.96%
P/EPS 45.95 41.33 30.08 24.53 26.34 37.86 22.70 60.08%
EY 2.18 2.42 3.32 4.08 3.80 2.64 4.41 -37.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.85 1.60 1.33 1.33 2.01 2.22 -10.18%

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