[KOSSAN] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 24.37%
YoY- 40.76%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,273,325 1,125,105 1,041,549 897,368 895,536 735,376 629,113 12.45%
PBT 156,710 116,859 137,178 107,899 73,741 62,530 53,864 19.46%
Tax -37,983 -24,809 -25,695 -24,275 -14,480 49 -5,895 36.37%
NP 118,727 92,050 111,483 83,624 59,261 62,579 47,969 16.28%
-
NP to SH 115,722 90,381 110,960 83,418 59,261 62,579 47,969 15.79%
-
Tax Rate 24.24% 21.23% 18.73% 22.50% 19.64% -0.08% 10.94% -
Total Cost 1,154,598 1,033,055 930,066 813,744 836,275 672,797 581,144 12.11%
-
Net Worth 63,314,261 51,449,695 46,357,591 319,778 314,176 267,217 201,444 160.52%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 159 - - - 9,321 - - -
Div Payout % 0.14% - - - 15.73% - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 63,314,261 51,449,695 46,357,591 319,778 314,176 267,217 201,444 160.52%
NOSH 319,768 319,563 319,707 159,889 161,116 161,949 159,876 12.23%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 9.32% 8.18% 10.70% 9.32% 6.62% 8.51% 7.62% -
ROE 0.18% 0.18% 0.24% 26.09% 18.86% 23.42% 23.81% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 398.20 352.08 325.78 561.24 555.83 454.08 393.50 0.19%
EPS 36.19 28.28 34.71 52.17 36.78 38.64 30.00 3.17%
DPS 0.05 0.00 0.00 0.00 5.83 0.00 0.00 -
NAPS 198.00 161.00 145.00 2.00 1.95 1.65 1.26 132.12%
Adjusted Per Share Value based on latest NOSH - 159,889
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 49.78 43.99 40.72 35.08 35.01 28.75 24.60 12.45%
EPS 4.52 3.53 4.34 3.26 2.32 2.45 1.88 15.72%
DPS 0.01 0.00 0.00 0.00 0.36 0.00 0.00 -
NAPS 24.7527 20.1143 18.1235 0.125 0.1228 0.1045 0.0788 160.49%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 3.55 3.35 3.40 8.00 2.88 3.56 4.94 -
P/RPS 0.89 0.95 1.04 1.43 0.52 0.78 1.26 -5.62%
P/EPS 9.81 11.84 9.80 15.33 7.83 9.21 16.46 -8.25%
EY 10.19 8.44 10.21 6.52 12.77 10.85 6.07 9.00%
DY 0.01 0.00 0.00 0.00 2.02 0.00 0.00 -
P/NAPS 0.02 0.02 0.02 4.00 1.48 2.16 3.92 -58.47%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 24/05/12 19/05/11 20/05/10 21/05/09 28/05/08 18/05/07 -
Price 4.06 3.12 3.23 7.52 3.60 3.32 5.50 -
P/RPS 1.02 0.89 0.99 1.34 0.65 0.73 1.40 -5.13%
P/EPS 11.22 11.03 9.31 14.41 9.79 8.59 18.33 -7.84%
EY 8.91 9.06 10.75 6.94 10.22 11.64 5.46 8.49%
DY 0.01 0.00 0.00 0.00 1.62 0.00 0.00 -
P/NAPS 0.02 0.02 0.02 3.76 1.85 2.01 4.37 -59.22%

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