[KOSSAN] QoQ TTM 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- 4.31%
YoY- 32.42%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 875,016 895,536 893,106 840,800 791,875 735,376 697,919 16.28%
PBT 73,057 73,741 73,069 69,996 66,186 62,530 59,026 15.29%
Tax -14,210 -14,480 -13,818 -1,971 -971 49 1,169 -
NP 58,847 59,261 59,251 68,025 65,215 62,579 60,195 -1.49%
-
NP to SH 58,659 59,261 59,251 68,025 65,215 62,579 60,195 -1.71%
-
Tax Rate 19.45% 19.64% 18.91% 2.82% 1.47% -0.08% -1.98% -
Total Cost 816,169 836,275 833,855 772,775 726,660 672,797 637,724 17.89%
-
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 9,321 9,321 9,321 9,321 - - - -
Div Payout % 15.89% 15.73% 15.73% 13.70% - - - -
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 6.73% 6.62% 6.63% 8.09% 8.24% 8.51% 8.62% -
ROE 17.74% 18.86% 19.83% 24.04% 23.43% 23.42% 23.82% -
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 539.97 555.83 558.89 525.84 495.13 454.08 436.45 15.26%
EPS 36.20 36.78 37.08 42.54 40.78 38.64 37.64 -2.56%
DPS 5.83 5.83 5.83 5.83 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 34.21 35.01 34.92 32.87 30.96 28.75 27.29 16.27%
EPS 2.29 2.32 2.32 2.66 2.55 2.45 2.35 -1.71%
DPS 0.36 0.36 0.36 0.36 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 0.69 0.52 0.50 0.47 0.54 0.78 0.89 -15.62%
P/EPS 10.28 7.83 7.55 5.83 6.57 9.21 10.36 -0.51%
EY 9.73 12.77 13.24 17.15 15.22 10.85 9.65 0.55%
DY 1.57 2.02 2.08 2.35 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 0.71 0.65 0.53 0.45 0.47 0.73 0.80 -7.65%
P/EPS 10.66 9.79 8.06 5.52 5.66 8.59 9.30 9.53%
EY 9.38 10.22 12.40 18.10 17.65 11.64 10.76 -8.75%
DY 1.51 1.62 1.95 2.48 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