[KOSSAN] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -3.0%
YoY- -2.95%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 304,753 275,610 256,495 196,762 217,282 160,783 133,269 14.76%
PBT 31,097 26,648 36,253 16,762 17,446 13,790 11,671 17.72%
Tax -7,038 -5,350 -6,130 -3,150 -3,420 -2,400 -2,068 22.62%
NP 24,059 21,298 30,123 13,612 14,026 11,390 9,603 16.52%
-
NP to SH 23,621 20,938 30,004 13,612 14,026 11,390 9,603 16.16%
-
Tax Rate 22.63% 20.08% 16.91% 18.79% 19.60% 17.40% 17.72% -
Total Cost 280,694 254,312 226,372 183,150 203,256 149,393 123,666 14.62%
-
Net Worth 536,986 479,496 402,824 330,577 278,280 212,762 175,762 20.43%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 536,986 479,496 402,824 330,577 278,280 212,762 175,762 20.43%
NOSH 319,634 319,664 159,850 162,047 159,931 159,971 159,783 12.23%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.89% 7.73% 11.74% 6.92% 6.46% 7.08% 7.21% -
ROE 4.40% 4.37% 7.45% 4.12% 5.04% 5.35% 5.46% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 95.34 86.22 160.46 121.42 135.86 100.51 83.41 2.25%
EPS 7.39 6.55 18.77 8.40 8.77 7.12 6.01 3.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.50 2.52 2.04 1.74 1.33 1.10 7.30%
Adjusted Per Share Value based on latest NOSH - 162,047
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 11.91 10.77 10.03 7.69 8.49 6.29 5.21 14.76%
EPS 0.92 0.82 1.17 0.53 0.55 0.45 0.38 15.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2099 0.1875 0.1575 0.1292 0.1088 0.0832 0.0687 20.43%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 3.22 3.12 7.60 3.72 2.68 5.90 2.53 -
P/RPS 3.38 3.62 4.74 3.06 1.97 5.87 3.03 1.83%
P/EPS 43.57 47.63 40.49 44.29 30.56 82.87 42.10 0.57%
EY 2.30 2.10 2.47 2.26 3.27 1.21 2.38 -0.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.08 3.02 1.82 1.54 4.44 2.30 -2.96%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 23/08/12 24/08/11 26/08/10 20/08/09 22/08/08 17/08/07 17/08/06 -
Price 3.29 2.78 3.46 3.86 2.31 3.88 2.87 -
P/RPS 3.45 3.22 2.16 3.18 1.70 3.86 3.44 0.04%
P/EPS 44.52 42.44 18.43 45.95 26.34 54.49 47.75 -1.15%
EY 2.25 2.36 5.42 2.18 3.80 1.84 2.09 1.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.85 1.37 1.89 1.33 2.92 2.61 -4.65%

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