[KOSSAN] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -5.16%
YoY- -1.2%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,157,736 1,025,784 1,051,076 809,488 799,768 649,940 107,233 48.61%
PBT 114,532 111,616 155,116 73,100 70,412 56,396 8,801 53.30%
Tax -24,700 -18,100 -33,200 -16,968 -14,320 -9,840 -1,432 60.67%
NP 89,832 93,516 121,916 56,132 56,092 46,556 7,369 51.64%
-
NP to SH 87,816 91,820 121,516 56,132 56,812 46,556 7,369 51.07%
-
Tax Rate 21.57% 16.22% 21.40% 23.21% 20.34% 17.45% 16.27% -
Total Cost 1,067,904 932,268 929,160 753,356 743,676 603,384 99,864 48.37%
-
Net Worth 51,449,695 46,357,591 319,778 314,176 267,217 201,444 167,840 159.43%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 51,449,695 46,357,591 319,778 314,176 267,217 201,444 167,840 159.43%
NOSH 319,563 319,707 159,889 161,116 161,949 159,876 159,848 12.22%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 7.76% 9.12% 11.60% 6.93% 7.01% 7.16% 6.87% -
ROE 0.17% 0.20% 38.00% 17.87% 21.26% 23.11% 4.39% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 362.29 320.85 657.38 502.43 493.84 406.53 67.08 32.42%
EPS 27.48 28.72 38.00 35.12 35.08 29.12 4.61 34.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 161.00 145.00 2.00 1.95 1.65 1.26 1.05 131.17%
Adjusted Per Share Value based on latest NOSH - 161,116
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 45.26 40.10 41.09 31.65 31.27 25.41 4.19 48.62%
EPS 3.43 3.59 4.75 2.19 2.22 1.82 0.29 50.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 20.1143 18.1235 0.125 0.1228 0.1045 0.0788 0.0656 159.45%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 3.35 3.40 8.00 2.88 3.56 4.94 2.30 -
P/RPS 0.92 1.06 1.22 0.57 0.72 1.22 3.43 -19.67%
P/EPS 12.19 11.84 10.53 8.27 10.15 16.96 49.89 -20.91%
EY 8.20 8.45 9.50 12.10 9.85 5.89 2.00 26.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.02 4.00 1.48 2.16 3.92 2.19 -54.24%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 19/05/11 20/05/10 21/05/09 28/05/08 18/05/07 18/05/06 -
Price 3.12 3.23 7.52 3.60 3.32 5.50 2.46 -
P/RPS 0.86 1.01 1.14 0.72 0.67 1.35 3.67 -21.46%
P/EPS 11.35 11.25 9.89 10.33 9.46 18.89 53.36 -22.72%
EY 8.81 8.89 10.11 9.68 10.57 5.29 1.87 29.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.02 3.76 1.85 2.01 4.37 2.34 -54.75%

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