[KOSSAN] QoQ Annualized 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- 17.32%
YoY- 13.77%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,059,864 1,038,526 1,051,076 842,135 812,296 798,268 809,488 19.66%
PBT 150,864 150,078 155,116 85,828 74,445 70,076 73,100 62.02%
Tax -32,009 -28,860 -33,200 -18,494 -17,053 -14,560 -16,968 52.61%
NP 118,854 121,218 121,916 67,334 57,392 55,516 56,132 64.81%
-
NP to SH 118,589 120,782 121,516 67,334 57,392 55,516 56,132 64.57%
-
Tax Rate 21.22% 19.23% 21.40% 21.55% 22.91% 20.78% 23.21% -
Total Cost 941,009 917,308 929,160 774,801 754,904 742,752 753,356 15.96%
-
Net Worth 418,813 402,819 319,778 359,164 334,197 329,606 314,176 21.10%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 38,364 - - 8,262 10,989 - - -
Div Payout % 32.35% - - 12.27% 19.15% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 418,813 402,819 319,778 359,164 334,197 329,606 314,176 21.10%
NOSH 319,705 159,849 159,889 161,060 160,671 161,571 161,116 57.84%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.21% 11.67% 11.60% 8.00% 7.07% 6.95% 6.93% -
ROE 28.32% 29.98% 38.00% 18.75% 17.17% 16.84% 17.87% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 331.51 649.69 657.38 522.87 505.56 494.06 502.43 -24.19%
EPS 37.09 75.56 38.00 20.85 35.72 34.36 35.12 3.70%
DPS 12.00 0.00 0.00 5.13 6.84 0.00 0.00 -
NAPS 1.31 2.52 2.00 2.23 2.08 2.04 1.95 -23.27%
Adjusted Per Share Value based on latest NOSH - 161,646
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 41.44 40.60 41.09 32.92 31.76 31.21 31.65 19.66%
EPS 4.64 4.72 4.75 2.63 2.24 2.17 2.19 64.88%
DPS 1.50 0.00 0.00 0.32 0.43 0.00 0.00 -
NAPS 0.1637 0.1575 0.125 0.1404 0.1307 0.1289 0.1228 21.10%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.97 7.60 8.00 5.43 4.33 3.72 2.88 -
P/RPS 0.90 1.17 1.22 1.04 0.86 0.75 0.57 35.55%
P/EPS 8.01 10.06 10.53 12.99 12.12 10.83 8.27 -2.10%
EY 12.49 9.94 9.50 7.70 8.25 9.24 12.10 2.13%
DY 4.04 0.00 0.00 0.94 1.58 0.00 0.00 -
P/NAPS 2.27 3.02 4.00 2.43 2.08 1.82 1.48 32.96%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 26/08/10 20/05/10 25/02/10 24/11/09 20/08/09 21/05/09 -
Price 3.21 3.46 7.52 6.86 5.00 3.86 3.60 -
P/RPS 0.97 0.53 1.14 1.31 0.99 0.78 0.72 21.95%
P/EPS 8.65 4.58 9.89 16.41 14.00 11.23 10.33 -11.15%
EY 11.56 21.84 10.11 6.09 7.14 8.90 9.68 12.54%
DY 3.74 0.00 0.00 0.75 1.37 0.00 0.00 -
P/NAPS 2.45 1.37 3.76 3.08 2.40 1.89 1.85 20.57%

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