[KOSSAN] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 12.3%
YoY- -0.21%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 256,495 262,769 227,749 210,088 196,762 202,372 238,646 4.93%
PBT 36,253 38,779 31,562 20,796 16,762 18,275 18,752 55.37%
Tax -6,130 -8,300 -7,315 -5,510 -3,150 -4,242 -2,868 66.15%
NP 30,123 30,479 24,247 15,286 13,612 14,033 15,884 53.39%
-
NP to SH 30,004 30,379 24,247 15,286 13,612 14,033 15,884 52.98%
-
Tax Rate 16.91% 21.40% 23.18% 26.50% 18.79% 23.21% 15.29% -
Total Cost 226,372 232,290 203,502 194,802 183,150 188,339 222,762 1.08%
-
Net Worth 402,824 319,778 360,472 330,852 330,577 314,176 298,823 22.09%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - 8,159 - - - -
Div Payout % - - - 53.38% - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 402,824 319,778 360,472 330,852 330,577 314,176 298,823 22.09%
NOSH 159,850 159,889 161,646 159,063 162,047 161,116 159,798 0.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.74% 11.60% 10.65% 7.28% 6.92% 6.93% 6.66% -
ROE 7.45% 9.50% 6.73% 4.62% 4.12% 4.47% 5.32% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 160.46 164.34 140.89 132.08 121.42 125.61 149.34 4.91%
EPS 18.77 9.50 15.00 9.61 8.40 8.78 9.94 52.95%
DPS 0.00 0.00 0.00 5.13 0.00 0.00 0.00 -
NAPS 2.52 2.00 2.23 2.08 2.04 1.95 1.87 22.07%
Adjusted Per Share Value based on latest NOSH - 159,063
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 10.03 10.27 8.90 8.21 7.69 7.91 9.33 4.95%
EPS 1.17 1.19 0.95 0.60 0.53 0.55 0.62 52.88%
DPS 0.00 0.00 0.00 0.32 0.00 0.00 0.00 -
NAPS 0.1575 0.125 0.1409 0.1293 0.1292 0.1228 0.1168 22.12%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 7.60 8.00 5.43 4.33 3.72 2.88 2.80 -
P/RPS 4.74 4.87 3.85 3.28 3.06 2.29 1.87 86.22%
P/EPS 40.49 42.11 36.20 45.06 44.29 33.07 28.17 27.44%
EY 2.47 2.38 2.76 2.22 2.26 3.02 3.55 -21.53%
DY 0.00 0.00 0.00 1.18 0.00 0.00 0.00 -
P/NAPS 3.02 4.00 2.43 2.08 1.82 1.48 1.50 59.64%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 20/05/10 25/02/10 24/11/09 20/08/09 21/05/09 20/02/09 -
Price 3.46 7.52 6.86 5.00 3.86 3.60 2.99 -
P/RPS 2.16 4.58 4.87 3.79 3.18 2.87 2.00 5.27%
P/EPS 18.43 39.58 45.73 52.03 45.95 41.33 30.08 -27.92%
EY 5.42 2.53 2.19 1.92 2.18 2.42 3.32 38.77%
DY 0.00 0.00 0.00 1.03 0.00 0.00 0.00 -
P/NAPS 1.37 3.76 3.08 2.40 1.89 1.85 1.60 -9.85%

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