[KOSSAN] QoQ 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- 58.62%
YoY- 52.65%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 275,635 256,495 262,769 227,749 210,088 196,762 202,372 22.84%
PBT 38,108 36,253 38,779 31,562 20,796 16,762 18,275 63.14%
Tax -9,577 -6,130 -8,300 -7,315 -5,510 -3,150 -4,242 72.01%
NP 28,531 30,123 30,479 24,247 15,286 13,612 14,033 60.41%
-
NP to SH 28,551 30,004 30,379 24,247 15,286 13,612 14,033 60.49%
-
Tax Rate 25.13% 16.91% 21.40% 23.18% 26.50% 18.79% 23.21% -
Total Cost 247,104 226,372 232,290 203,502 194,802 183,150 188,339 19.82%
-
Net Worth 418,833 402,824 319,778 360,472 330,852 330,577 314,176 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 - - - - 8,159 - - -
Div Payout % - - - - 53.38% - - -
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 418,833 402,824 319,778 360,472 330,852 330,577 314,176 21.10%
NOSH 319,720 159,850 159,889 161,646 159,063 162,047 161,116 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 10.35% 11.74% 11.60% 10.65% 7.28% 6.92% 6.93% -
ROE 6.82% 7.45% 9.50% 6.73% 4.62% 4.12% 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 86.21 160.46 164.34 140.89 132.08 121.42 125.61 -22.17%
EPS 8.93 18.77 9.50 15.00 9.61 8.40 8.78 1.13%
DPS 0.00 0.00 0.00 0.00 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 10.78 10.03 10.27 8.90 8.21 7.69 7.91 22.89%
EPS 1.12 1.17 1.19 0.95 0.60 0.53 0.55 60.58%
DPS 0.00 0.00 0.00 0.00 0.32 0.00 0.00 -
NAPS 0.1637 0.1575 0.125 0.1409 0.1293 0.1292 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 3.45 4.74 4.87 3.85 3.28 3.06 2.29 31.38%
P/EPS 33.26 40.49 42.11 36.20 45.06 44.29 33.07 0.38%
EY 3.01 2.47 2.38 2.76 2.22 2.26 3.02 -0.22%
DY 0.00 0.00 0.00 0.00 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 3.72 2.16 4.58 4.87 3.79 3.18 2.87 18.86%
P/EPS 35.95 18.43 39.58 45.73 52.03 45.95 41.33 -8.87%
EY 2.78 5.42 2.53 2.19 1.92 2.18 2.42 9.67%
DY 0.00 0.00 0.00 0.00 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