[KOSSAN] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 3.07%
YoY- 22.03%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 798,268 809,488 897,194 872,614 834,448 799,768 702,637 8.88%
PBT 70,076 73,100 72,906 72,422 70,098 70,412 58,318 13.03%
Tax -14,560 -16,968 -13,722 -14,600 -14,000 -14,320 -3,234 172.90%
NP 55,516 56,132 59,184 57,822 56,098 56,092 55,084 0.52%
-
NP to SH 55,516 56,132 59,184 57,822 56,098 56,812 55,084 0.52%
-
Tax Rate 20.78% 23.21% 18.82% 20.16% 19.97% 20.34% 5.55% -
Total Cost 742,752 753,356 838,010 814,792 778,350 743,676 647,553 9.58%
-
Net Worth 329,606 314,176 297,374 282,932 278,092 267,217 251,012 19.93%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 9,320 - - - 9,321 -
Div Payout % - - 15.75% - - - 16.92% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 329,606 314,176 297,374 282,932 278,092 267,217 251,012 19.93%
NOSH 161,571 161,116 159,878 159,848 159,823 161,949 159,880 0.70%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.95% 6.93% 6.60% 6.63% 6.72% 7.01% 7.84% -
ROE 16.84% 17.87% 19.90% 20.44% 20.17% 21.26% 21.94% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 494.06 502.43 561.17 545.90 522.11 493.84 439.48 8.12%
EPS 34.36 35.12 36.68 36.17 35.10 35.08 34.46 -0.19%
DPS 0.00 0.00 5.83 0.00 0.00 0.00 5.83 -
NAPS 2.04 1.95 1.86 1.77 1.74 1.65 1.57 19.09%
Adjusted Per Share Value based on latest NOSH - 159,895
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 31.21 31.65 35.08 34.11 32.62 31.27 27.47 8.89%
EPS 2.17 2.19 2.31 2.26 2.19 2.22 2.15 0.61%
DPS 0.00 0.00 0.36 0.00 0.00 0.00 0.36 -
NAPS 0.1289 0.1228 0.1163 0.1106 0.1087 0.1045 0.0981 19.98%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 3.72 2.88 2.80 2.48 2.68 3.56 3.90 -
P/RPS 0.75 0.57 0.50 0.45 0.51 0.72 0.89 -10.79%
P/EPS 10.83 8.27 7.56 6.86 7.64 10.15 11.32 -2.90%
EY 9.24 12.10 13.22 14.59 13.10 9.85 8.83 3.07%
DY 0.00 0.00 2.08 0.00 0.00 0.00 1.49 -
P/NAPS 1.82 1.48 1.51 1.40 1.54 2.16 2.48 -18.65%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 21/05/09 20/02/09 20/11/08 22/08/08 28/05/08 25/02/08 -
Price 3.86 3.60 2.99 2.35 2.31 3.32 3.50 -
P/RPS 0.78 0.72 0.53 0.43 0.44 0.67 0.80 -1.67%
P/EPS 11.23 10.33 8.08 6.50 6.58 9.46 10.16 6.90%
EY 8.90 9.68 12.38 15.39 15.19 10.57 9.84 -6.48%
DY 0.00 0.00 1.95 0.00 0.00 0.00 1.67 -
P/NAPS 1.89 1.85 1.61 1.33 1.33 2.01 2.23 -10.45%

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