[KOSSAN] QoQ TTM 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- 4.21%
YoY- 31.07%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 895,536 893,106 840,800 791,875 735,376 697,919 682,295 19.85%
PBT 73,741 73,069 69,996 66,186 62,530 59,026 58,191 17.08%
Tax -14,480 -13,818 -1,971 -971 49 1,169 -6,819 65.13%
NP 59,261 59,251 68,025 65,215 62,579 60,195 51,372 9.98%
-
NP to SH 59,261 59,251 68,025 65,215 62,579 60,195 51,372 9.98%
-
Tax Rate 19.64% 18.91% 2.82% 1.47% -0.08% -1.98% 11.72% -
Total Cost 836,275 833,855 772,775 726,660 672,797 637,724 630,923 20.64%
-
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 9,321 9,321 9,321 - - - - -
Div Payout % 15.73% 15.73% 13.70% - - - - -
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 6.62% 6.63% 8.09% 8.24% 8.51% 8.62% 7.53% -
ROE 18.86% 19.83% 24.04% 23.43% 23.42% 23.82% 23.79% -
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 555.83 558.89 525.84 495.13 454.08 436.45 426.57 19.27%
EPS 36.78 37.08 42.54 40.78 38.64 37.64 32.12 9.44%
DPS 5.83 5.83 5.83 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 35.01 34.92 32.87 30.96 28.75 27.29 26.67 19.86%
EPS 2.32 2.32 2.66 2.55 2.45 2.35 2.01 10.02%
DPS 0.36 0.36 0.36 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 0.52 0.50 0.47 0.54 0.78 0.89 1.05 -37.37%
P/EPS 7.83 7.55 5.83 6.57 9.21 10.36 13.95 -31.93%
EY 12.77 13.24 17.15 15.22 10.85 9.65 7.17 46.87%
DY 2.02 2.08 2.35 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 0.65 0.53 0.45 0.47 0.73 0.80 0.91 -20.07%
P/EPS 9.79 8.06 5.52 5.66 8.59 9.30 12.14 -13.35%
EY 10.22 12.40 18.10 17.65 11.64 10.76 8.24 15.42%
DY 1.62 1.95 2.48 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