[KOSSAN] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -0.6%
YoY- 117.56%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,297,680 1,188,374 1,064,112 1,038,526 798,268 834,448 646,536 12.30%
PBT 177,056 119,460 109,104 150,078 70,076 70,098 55,776 21.20%
Tax -40,798 -26,426 -19,750 -28,860 -14,560 -14,000 -9,720 26.97%
NP 136,258 93,034 89,354 121,218 55,516 56,098 46,056 19.79%
-
NP to SH 133,266 91,150 87,784 120,782 55,516 56,098 46,056 19.35%
-
Tax Rate 23.04% 22.12% 18.10% 19.23% 20.78% 19.97% 17.43% -
Total Cost 1,161,422 1,095,340 974,758 917,308 742,752 778,350 600,480 11.61%
-
Net Worth 665,051 537,305 479,519 402,819 329,606 278,092 212,689 20.90%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 665,051 537,305 479,519 402,819 329,606 278,092 212,689 20.90%
NOSH 319,736 319,824 319,679 159,849 161,571 159,823 159,916 12.22%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 10.50% 7.83% 8.40% 11.67% 6.95% 6.72% 7.12% -
ROE 20.04% 16.96% 18.31% 29.98% 16.84% 20.17% 21.65% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 405.86 371.57 332.87 649.69 494.06 522.11 404.30 0.06%
EPS 41.68 28.50 27.46 75.56 34.36 35.10 28.80 6.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 1.68 1.50 2.52 2.04 1.74 1.33 7.73%
Adjusted Per Share Value based on latest NOSH - 159,850
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 50.73 46.46 41.60 40.60 31.21 32.62 25.28 12.29%
EPS 5.21 3.56 3.43 4.72 2.17 2.19 1.80 19.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.2101 0.1875 0.1575 0.1289 0.1087 0.0832 20.89%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 4.99 3.22 3.12 7.60 3.72 2.68 5.90 -
P/RPS 1.23 0.87 0.94 1.17 0.75 0.51 1.46 -2.81%
P/EPS 11.97 11.30 11.36 10.06 10.83 7.64 20.49 -8.56%
EY 8.35 8.85 8.80 9.94 9.24 13.10 4.88 9.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 1.92 2.08 3.02 1.82 1.54 4.44 -9.73%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 23/08/12 24/08/11 26/08/10 20/08/09 22/08/08 17/08/07 -
Price 6.17 3.29 2.78 3.46 3.86 2.31 3.88 -
P/RPS 1.52 0.89 0.84 0.53 0.78 0.44 0.96 7.95%
P/EPS 14.80 11.54 10.12 4.58 11.23 6.58 13.47 1.58%
EY 6.76 8.66 9.88 21.84 8.90 15.19 7.42 -1.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.97 1.96 1.85 1.37 1.89 1.33 2.92 0.28%

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