[KOSSAN] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 98.79%
YoY- 117.56%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 256,446 1,046,887 794,898 519,263 262,769 842,135 609,222 -43.86%
PBT 27,904 140,651 113,148 75,039 38,779 85,828 55,834 -37.05%
Tax -4,525 -26,887 -24,007 -14,430 -8,300 -18,494 -12,790 -50.00%
NP 23,379 113,764 89,141 60,609 30,479 67,334 43,044 -33.45%
-
NP to SH 22,955 113,764 88,942 60,391 30,379 67,334 43,044 -34.26%
-
Tax Rate 16.22% 19.12% 21.22% 19.23% 21.40% 21.55% 22.91% -
Total Cost 233,067 933,123 705,757 458,654 232,290 774,801 566,178 -44.69%
-
Net Worth 46,357,591 442,787 418,813 402,819 319,778 359,164 334,197 2587.72%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - 28,773 - - 8,262 8,242 -
Div Payout % - - 32.35% - - 12.27% 19.15% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 46,357,591 442,787 418,813 402,819 319,778 359,164 334,197 2587.72%
NOSH 319,707 320,860 319,705 159,849 159,889 161,060 160,671 58.26%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 9.12% 10.87% 11.21% 11.67% 11.60% 8.00% 7.07% -
ROE 0.05% 25.69% 21.24% 14.99% 9.50% 18.75% 12.88% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 80.21 326.27 248.63 324.85 164.34 522.87 379.17 -64.53%
EPS 7.18 35.46 27.82 37.78 9.50 20.85 26.79 -58.46%
DPS 0.00 0.00 9.00 0.00 0.00 5.13 5.13 -
NAPS 145.00 1.38 1.31 2.52 2.00 2.23 2.08 1598.21%
Adjusted Per Share Value based on latest NOSH - 159,850
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 10.03 40.93 31.08 20.30 10.27 32.92 23.82 -43.85%
EPS 0.90 4.45 3.48 2.36 1.19 2.63 1.68 -34.06%
DPS 0.00 0.00 1.12 0.00 0.00 0.32 0.32 -
NAPS 18.1235 0.1731 0.1637 0.1575 0.125 0.1404 0.1307 2587.09%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 3.40 3.16 2.97 7.60 8.00 5.43 4.33 -
P/RPS 4.24 0.97 1.19 2.34 4.87 1.04 1.14 140.24%
P/EPS 47.35 8.91 10.68 20.12 42.11 12.99 16.16 104.89%
EY 2.11 11.22 9.37 4.97 2.38 7.70 6.19 -51.23%
DY 0.00 0.00 3.03 0.00 0.00 0.94 1.18 -
P/NAPS 0.02 2.29 2.27 3.02 4.00 2.43 2.08 -95.49%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 19/05/11 23/02/11 18/11/10 26/08/10 20/05/10 25/02/10 24/11/09 -
Price 3.23 3.18 3.21 3.46 7.52 6.86 5.00 -
P/RPS 4.03 0.97 1.29 1.07 4.58 1.31 1.32 110.59%
P/EPS 44.99 8.97 11.54 9.16 39.58 16.41 18.66 79.90%
EY 2.22 11.15 8.67 10.92 2.53 6.09 5.36 -44.46%
DY 0.00 0.00 2.80 0.00 0.00 0.75 1.03 -
P/NAPS 0.02 2.30 2.45 1.37 3.76 3.08 2.40 -95.90%

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