[KOSSAN] YoY 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- 58.62%
YoY- 52.65%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
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 318,575 281,530 252,973 227,749 238,646 186,340 170,716 10.94%
PBT 41,116 30,455 34,913 31,562 18,752 15,679 14,844 18.48%
Tax -10,510 -6,167 -5,463 -7,315 -2,868 8,979 991 -
NP 30,606 24,288 29,450 24,247 15,884 24,658 15,835 11.59%
-
NP to SH 29,656 24,288 29,450 24,247 15,884 24,658 15,835 11.01%
-
Tax Rate 25.56% 20.25% 15.65% 23.18% 15.29% -57.27% -6.68% -
Total Cost 287,969 257,242 223,523 203,502 222,762 161,682 154,881 10.87%
-
Net Worth 610,376 488,364 449,128 360,472 298,823 252,656 159,795 25.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 610,376 488,364 449,128 360,472 298,823 252,656 159,795 25.00%
NOSH 319,568 325,576 320,806 161,646 159,798 159,909 159,795 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 9.61% 8.63% 11.64% 10.65% 6.66% 13.23% 9.28% -
ROE 4.86% 4.97% 6.56% 6.73% 5.32% 9.76% 9.91% -
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 99.69 86.47 78.86 140.89 149.34 116.53 106.83 -1.14%
EPS 9.28 7.46 9.18 15.00 9.94 15.42 9.93 -1.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 1.50 1.40 2.23 1.87 1.58 1.00 11.37%
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 12.45 11.01 9.89 8.90 9.33 7.28 6.67 10.95%
EPS 1.16 0.95 1.15 0.95 0.62 0.96 0.62 10.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2386 0.1909 0.1756 0.1409 0.1168 0.0988 0.0625 24.99%
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 3.37 3.76 4.01 3.85 1.87 3.35 4.38 -4.27%
P/EPS 36.21 43.57 34.42 36.20 28.17 25.29 47.23 -4.32%
EY 2.76 2.30 2.91 2.76 3.55 3.95 2.12 4.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 2.17 2.26 2.43 1.50 2.47 4.68 -15.02%
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 3.29 3.79 4.03 4.87 2.00 3.00 4.73 -5.86%
P/EPS 35.34 43.97 34.64 45.73 30.08 22.70 50.96 -5.91%
EY 2.83 2.27 2.89 2.19 3.32 4.41 1.96 6.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 2.19 2.27 3.08 1.60 2.22 5.05 -16.41%

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