[KOSSAN] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 25.29%
YoY- 116.48%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 252,973 275,635 256,495 262,769 227,749 210,088 196,762 18.18%
PBT 34,913 38,108 36,253 38,779 31,562 20,796 16,762 62.87%
Tax -5,463 -9,577 -6,130 -8,300 -7,315 -5,510 -3,150 44.20%
NP 29,450 28,531 30,123 30,479 24,247 15,286 13,612 67.04%
-
NP to SH 29,450 28,551 30,004 30,379 24,247 15,286 13,612 67.04%
-
Tax Rate 15.65% 25.13% 16.91% 21.40% 23.18% 26.50% 18.79% -
Total Cost 223,523 247,104 226,372 232,290 203,502 194,802 183,150 14.16%
-
Net Worth 449,128 418,833 402,824 319,778 360,472 330,852 330,577 22.59%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - 8,159 - -
Div Payout % - - - - - 53.38% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 449,128 418,833 402,824 319,778 360,472 330,852 330,577 22.59%
NOSH 320,806 319,720 159,850 159,889 161,646 159,063 162,047 57.46%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.64% 10.35% 11.74% 11.60% 10.65% 7.28% 6.92% -
ROE 6.56% 6.82% 7.45% 9.50% 6.73% 4.62% 4.12% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 78.86 86.21 160.46 164.34 140.89 132.08 121.42 -24.94%
EPS 9.18 8.93 18.77 9.50 15.00 9.61 8.40 6.08%
DPS 0.00 0.00 0.00 0.00 0.00 5.13 0.00 -
NAPS 1.40 1.31 2.52 2.00 2.23 2.08 2.04 -22.14%
Adjusted Per Share Value based on latest NOSH - 159,889
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 9.89 10.78 10.03 10.27 8.90 8.21 7.69 18.20%
EPS 1.15 1.12 1.17 1.19 0.95 0.60 0.53 67.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.32 0.00 -
NAPS 0.1756 0.1637 0.1575 0.125 0.1409 0.1293 0.1292 22.63%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.16 2.97 7.60 8.00 5.43 4.33 3.72 -
P/RPS 4.01 3.45 4.74 4.87 3.85 3.28 3.06 19.69%
P/EPS 34.42 33.26 40.49 42.11 36.20 45.06 44.29 -15.43%
EY 2.91 3.01 2.47 2.38 2.76 2.22 2.26 18.30%
DY 0.00 0.00 0.00 0.00 0.00 1.18 0.00 -
P/NAPS 2.26 2.27 3.02 4.00 2.43 2.08 1.82 15.48%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 18/11/10 26/08/10 20/05/10 25/02/10 24/11/09 20/08/09 -
Price 3.18 3.21 3.46 7.52 6.86 5.00 3.86 -
P/RPS 4.03 3.72 2.16 4.58 4.87 3.79 3.18 17.05%
P/EPS 34.64 35.95 18.43 39.58 45.73 52.03 45.95 -17.12%
EY 2.89 2.78 5.42 2.53 2.19 1.92 2.18 20.61%
DY 0.00 0.00 0.00 0.00 0.00 1.03 0.00 -
P/NAPS 2.27 2.45 1.37 3.76 3.08 2.40 1.89 12.95%

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