[KOSSAN] YoY 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- -1.23%
YoY- 120.42%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
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 321,573 304,753 275,610 256,495 196,762 217,282 160,783 12.23%
PBT 44,044 31,097 26,648 36,253 16,762 17,446 13,790 21.33%
Tax -9,948 -7,038 -5,350 -6,130 -3,150 -3,420 -2,400 26.71%
NP 34,096 24,059 21,298 30,123 13,612 14,026 11,390 20.03%
-
NP to SH 33,462 23,621 20,938 30,004 13,612 14,026 11,390 19.65%
-
Tax Rate 22.59% 22.63% 20.08% 16.91% 18.79% 19.60% 17.40% -
Total Cost 287,477 280,694 254,312 226,372 183,150 203,256 149,393 11.51%
-
Net Worth 664,765 536,986 479,496 402,824 330,577 278,280 212,762 20.88%
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 664,765 536,986 479,496 402,824 330,577 278,280 212,762 20.88%
NOSH 319,598 319,634 319,664 159,850 162,047 159,931 159,971 12.21%
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 10.60% 7.89% 7.73% 11.74% 6.92% 6.46% 7.08% -
ROE 5.03% 4.40% 4.37% 7.45% 4.12% 5.04% 5.35% -
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 100.62 95.34 86.22 160.46 121.42 135.86 100.51 0.01%
EPS 10.47 7.39 6.55 18.77 8.40 8.77 7.12 6.63%
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 12.57 11.91 10.77 10.03 7.69 8.49 6.29 12.21%
EPS 1.31 0.92 0.82 1.17 0.53 0.55 0.45 19.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2599 0.2099 0.1875 0.1575 0.1292 0.1088 0.0832 20.88%
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 4.96 3.38 3.62 4.74 3.06 1.97 5.87 -2.76%
P/EPS 47.66 43.57 47.63 40.49 44.29 30.56 82.87 -8.79%
EY 2.10 2.30 2.10 2.47 2.26 3.27 1.21 9.61%
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 6.13 3.45 3.22 2.16 3.18 1.70 3.86 8.00%
P/EPS 58.93 44.52 42.44 18.43 45.95 26.34 54.49 1.31%
EY 1.70 2.25 2.36 5.42 2.18 3.80 1.84 -1.30%
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