[KOSSAN] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 36.47%
YoY- 7.44%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,089,969 1,046,887 842,135 897,194 702,637 573,965 384,192 18.97%
PBT 112,920 140,651 85,828 72,906 58,318 48,453 36,181 20.87%
Tax -21,839 -26,887 -18,494 -13,722 -3,234 -4,768 -7,156 20.42%
NP 91,081 113,764 67,334 59,184 55,084 43,685 29,025 20.98%
-
NP to SH 89,684 113,764 67,334 59,184 55,084 43,685 29,025 20.67%
-
Tax Rate 19.34% 19.12% 21.55% 18.82% 5.55% 9.84% 19.78% -
Total Cost 998,888 933,123 774,801 838,010 647,553 530,280 355,167 18.79%
-
Net Worth 546,511 442,787 359,164 297,374 251,012 202,999 161,505 22.51%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 35,783 - 8,262 9,320 9,321 9,590 - -
Div Payout % 39.90% - 12.27% 15.75% 16.92% 21.95% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 546,511 442,787 359,164 297,374 251,012 202,999 161,505 22.51%
NOSH 325,304 320,860 161,060 159,878 159,880 159,842 159,906 12.55%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 8.36% 10.87% 8.00% 6.60% 7.84% 7.61% 7.55% -
ROE 16.41% 25.69% 18.75% 19.90% 21.94% 21.52% 17.97% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 335.06 326.27 522.87 561.17 439.48 359.08 240.26 5.69%
EPS 28.05 35.46 20.85 36.68 34.46 27.37 18.16 7.51%
DPS 11.00 0.00 5.13 5.83 5.83 6.00 0.00 -
NAPS 1.68 1.38 2.23 1.86 1.57 1.27 1.01 8.84%
Adjusted Per Share Value based on latest NOSH - 159,798
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 42.61 40.93 32.92 35.08 27.47 22.44 15.02 18.97%
EPS 3.51 4.45 2.63 2.31 2.15 1.71 1.13 20.78%
DPS 1.40 0.00 0.32 0.36 0.36 0.37 0.00 -
NAPS 0.2137 0.1731 0.1404 0.1163 0.0981 0.0794 0.0631 22.53%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 3.25 3.16 5.43 2.80 3.90 4.68 1.95 -
P/RPS 0.97 0.97 1.04 0.50 0.89 1.30 0.81 3.04%
P/EPS 11.79 8.91 12.99 7.56 11.32 17.12 10.74 1.56%
EY 8.48 11.22 7.70 13.22 8.83 5.84 9.31 -1.54%
DY 3.38 0.00 0.94 2.08 1.49 1.28 0.00 -
P/NAPS 1.93 2.29 2.43 1.51 2.48 3.69 1.93 0.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 23/02/11 25/02/10 20/02/09 25/02/08 14/02/07 24/02/06 -
Price 3.28 3.18 6.86 2.99 3.50 5.05 2.23 -
P/RPS 0.98 0.97 1.31 0.53 0.80 1.41 0.93 0.87%
P/EPS 11.90 8.97 16.41 8.08 10.16 18.48 12.29 -0.53%
EY 8.41 11.15 6.09 12.38 9.84 5.41 8.14 0.54%
DY 3.35 0.00 0.75 1.95 1.67 1.19 0.00 -
P/NAPS 1.95 2.30 3.08 1.61 2.23 3.98 2.21 -2.06%

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