[KOSSAN] YoY Annualized 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- 17.32%
YoY- 13.77%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,234,001 1,089,969 1,046,887 842,135 897,194 702,637 573,965 13.59%
PBT 138,451 112,920 140,651 85,828 72,906 58,318 48,453 19.10%
Tax -33,679 -21,839 -26,887 -18,494 -13,722 -3,234 -4,768 38.47%
NP 104,772 91,081 113,764 67,334 59,184 55,084 43,685 15.68%
-
NP to SH 102,163 89,684 113,764 67,334 59,184 55,084 43,685 15.19%
-
Tax Rate 24.33% 19.34% 19.12% 21.55% 18.82% 5.55% 9.84% -
Total Cost 1,129,229 998,888 933,123 774,801 838,010 647,553 530,280 13.41%
-
Net Worth 60,107,637 546,511 442,787 359,164 297,374 251,012 202,999 157.94%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 12,788 35,783 - 8,262 9,320 9,321 9,590 4.90%
Div Payout % 12.52% 39.90% - 12.27% 15.75% 16.92% 21.95% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 60,107,637 546,511 442,787 359,164 297,374 251,012 202,999 157.94%
NOSH 319,721 325,304 320,860 161,060 159,878 159,880 159,842 12.23%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 8.49% 8.36% 10.87% 8.00% 6.60% 7.84% 7.61% -
ROE 0.17% 16.41% 25.69% 18.75% 19.90% 21.94% 21.52% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 385.96 335.06 326.27 522.87 561.17 439.48 359.08 1.20%
EPS 15.98 28.05 35.46 20.85 36.68 34.46 27.37 -8.57%
DPS 4.00 11.00 0.00 5.13 5.83 5.83 6.00 -6.52%
NAPS 188.00 1.68 1.38 2.23 1.86 1.57 1.27 129.82%
Adjusted Per Share Value based on latest NOSH - 161,646
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 48.24 42.61 40.93 32.92 35.08 27.47 22.44 13.59%
EPS 3.99 3.51 4.45 2.63 2.31 2.15 1.71 15.15%
DPS 0.50 1.40 0.00 0.32 0.36 0.36 0.37 5.14%
NAPS 23.4991 0.2137 0.1731 0.1404 0.1163 0.0981 0.0794 157.92%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.36 3.25 3.16 5.43 2.80 3.90 4.68 -
P/RPS 0.87 0.97 0.97 1.04 0.50 0.89 1.30 -6.46%
P/EPS 10.52 11.79 8.91 12.99 7.56 11.32 17.12 -7.78%
EY 9.51 8.48 11.22 7.70 13.22 8.83 5.84 8.45%
DY 1.19 3.38 0.00 0.94 2.08 1.49 1.28 -1.20%
P/NAPS 0.02 1.93 2.29 2.43 1.51 2.48 3.69 -58.05%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 24/02/12 23/02/11 25/02/10 20/02/09 25/02/08 14/02/07 -
Price 3.28 3.28 3.18 6.86 2.99 3.50 5.05 -
P/RPS 0.85 0.98 0.97 1.31 0.53 0.80 1.41 -8.08%
P/EPS 10.26 11.90 8.97 16.41 8.08 10.16 18.48 -9.33%
EY 9.74 8.41 11.15 6.09 12.38 9.84 5.41 10.28%
DY 1.22 3.35 0.00 0.75 1.95 1.67 1.19 0.41%
P/NAPS 0.02 1.95 2.30 3.08 1.61 2.23 3.98 -58.58%

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