[KOSSAN] QoQ Annualized 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- -1.1%
YoY- -1.04%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,051,076 842,135 812,296 798,268 809,488 897,194 872,614 13.22%
PBT 155,116 85,828 74,445 70,076 73,100 72,906 72,422 66.23%
Tax -33,200 -18,494 -17,053 -14,560 -16,968 -13,722 -14,600 73.01%
NP 121,916 67,334 57,392 55,516 56,132 59,184 57,822 64.50%
-
NP to SH 121,516 67,334 57,392 55,516 56,132 59,184 57,822 64.14%
-
Tax Rate 21.40% 21.55% 22.91% 20.78% 23.21% 18.82% 20.16% -
Total Cost 929,160 774,801 754,904 742,752 753,356 838,010 814,792 9.16%
-
Net Worth 319,778 359,164 334,197 329,606 314,176 297,374 282,932 8.51%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 8,262 10,989 - - 9,320 - -
Div Payout % - 12.27% 19.15% - - 15.75% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 319,778 359,164 334,197 329,606 314,176 297,374 282,932 8.51%
NOSH 159,889 161,060 160,671 161,571 161,116 159,878 159,848 0.01%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 11.60% 8.00% 7.07% 6.95% 6.93% 6.60% 6.63% -
ROE 38.00% 18.75% 17.17% 16.84% 17.87% 19.90% 20.44% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 657.38 522.87 505.56 494.06 502.43 561.17 545.90 13.20%
EPS 38.00 20.85 35.72 34.36 35.12 36.68 36.17 3.34%
DPS 0.00 5.13 6.84 0.00 0.00 5.83 0.00 -
NAPS 2.00 2.23 2.08 2.04 1.95 1.86 1.77 8.49%
Adjusted Per Share Value based on latest NOSH - 162,047
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 41.09 32.92 31.76 31.21 31.65 35.08 34.11 13.22%
EPS 4.75 2.63 2.24 2.17 2.19 2.31 2.26 64.15%
DPS 0.00 0.32 0.43 0.00 0.00 0.36 0.00 -
NAPS 0.125 0.1404 0.1307 0.1289 0.1228 0.1163 0.1106 8.50%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 8.00 5.43 4.33 3.72 2.88 2.80 2.48 -
P/RPS 1.22 1.04 0.86 0.75 0.57 0.50 0.45 94.54%
P/EPS 10.53 12.99 12.12 10.83 8.27 7.56 6.86 33.10%
EY 9.50 7.70 8.25 9.24 12.10 13.22 14.59 -24.89%
DY 0.00 0.94 1.58 0.00 0.00 2.08 0.00 -
P/NAPS 4.00 2.43 2.08 1.82 1.48 1.51 1.40 101.48%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 25/02/10 24/11/09 20/08/09 21/05/09 20/02/09 20/11/08 -
Price 7.52 6.86 5.00 3.86 3.60 2.99 2.35 -
P/RPS 1.14 1.31 0.99 0.78 0.72 0.53 0.43 91.66%
P/EPS 9.89 16.41 14.00 11.23 10.33 8.08 6.50 32.32%
EY 10.11 6.09 7.14 8.90 9.68 12.38 15.39 -24.45%
DY 0.00 0.75 1.37 0.00 0.00 1.95 0.00 -
P/NAPS 3.76 3.08 2.40 1.89 1.85 1.61 1.33 100.06%

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