[KOSSAN] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 36.47%
YoY- 7.44%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 609,222 399,134 202,372 897,194 654,461 417,224 199,942 110.03%
PBT 55,834 35,038 18,275 72,906 54,317 35,049 17,603 115.72%
Tax -12,790 -7,280 -4,242 -13,722 -10,950 -7,000 -3,580 133.51%
NP 43,044 27,758 14,033 59,184 43,367 28,049 14,023 111.06%
-
NP to SH 43,044 27,758 14,033 59,184 43,367 28,049 14,203 109.28%
-
Tax Rate 22.91% 20.78% 23.21% 18.82% 20.16% 19.97% 20.34% -
Total Cost 566,178 371,376 188,339 838,010 611,094 389,175 185,919 109.95%
-
Net Worth 334,197 329,606 314,176 297,374 282,932 278,092 267,217 16.06%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 8,242 - - 9,320 - - - -
Div Payout % 19.15% - - 15.75% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 334,197 329,606 314,176 297,374 282,932 278,092 267,217 16.06%
NOSH 160,671 161,571 161,116 159,878 159,848 159,823 161,949 -0.52%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.07% 6.95% 6.93% 6.60% 6.63% 6.72% 7.01% -
ROE 12.88% 8.42% 4.47% 19.90% 15.33% 10.09% 5.32% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 379.17 247.03 125.61 561.17 409.42 261.05 123.46 111.14%
EPS 26.79 17.18 8.78 36.68 27.13 17.55 8.77 110.38%
DPS 5.13 0.00 0.00 5.83 0.00 0.00 0.00 -
NAPS 2.08 2.04 1.95 1.86 1.77 1.74 1.65 16.67%
Adjusted Per Share Value based on latest NOSH - 159,798
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 23.82 15.60 7.91 35.08 25.59 16.31 7.82 109.98%
EPS 1.68 1.09 0.55 2.31 1.70 1.10 0.56 107.86%
DPS 0.32 0.00 0.00 0.36 0.00 0.00 0.00 -
NAPS 0.1307 0.1289 0.1228 0.1163 0.1106 0.1087 0.1045 16.06%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 4.33 3.72 2.88 2.80 2.48 2.68 3.56 -
P/RPS 1.14 1.51 2.29 0.50 0.61 1.03 2.88 -46.05%
P/EPS 16.16 21.65 33.07 7.56 9.14 15.27 40.59 -45.85%
EY 6.19 4.62 3.02 13.22 10.94 6.55 2.46 84.89%
DY 1.18 0.00 0.00 2.08 0.00 0.00 0.00 -
P/NAPS 2.08 1.82 1.48 1.51 1.40 1.54 2.16 -2.48%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 20/08/09 21/05/09 20/02/09 20/11/08 22/08/08 28/05/08 -
Price 5.00 3.86 3.60 2.99 2.35 2.31 3.32 -
P/RPS 1.32 1.56 2.87 0.53 0.57 0.88 2.69 -37.76%
P/EPS 18.66 22.47 41.33 8.08 8.66 13.16 37.86 -37.57%
EY 5.36 4.45 2.42 12.38 11.54 7.60 2.64 60.27%
DY 1.03 0.00 0.00 1.95 0.00 0.00 0.00 -
P/NAPS 2.40 1.89 1.85 1.61 1.33 1.33 2.01 12.53%

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