[KOSSAN] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 27.91%
YoY- 68.95%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 810,587 532,056 256,446 1,046,887 794,898 519,263 262,769 111.76%
PBT 85,676 54,552 27,904 140,651 113,148 75,039 38,779 69.55%
Tax -16,992 -9,875 -4,525 -26,887 -24,007 -14,430 -8,300 61.15%
NP 68,684 44,677 23,379 113,764 89,141 60,609 30,479 71.79%
-
NP to SH 67,536 43,892 22,955 113,764 88,942 60,391 30,379 70.25%
-
Tax Rate 19.83% 18.10% 16.22% 19.12% 21.22% 19.23% 21.40% -
Total Cost 741,903 487,379 233,067 933,123 705,757 458,654 232,290 116.72%
-
Net Worth 479,659 479,519 46,357,591 442,787 418,813 402,819 319,778 31.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 95 - - - 28,773 - - -
Div Payout % 0.14% - - - 32.35% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 479,659 479,519 46,357,591 442,787 418,813 402,819 319,778 31.00%
NOSH 319,772 319,679 319,707 320,860 319,705 159,849 159,889 58.67%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 8.47% 8.40% 9.12% 10.87% 11.21% 11.67% 11.60% -
ROE 14.08% 9.15% 0.05% 25.69% 21.24% 14.99% 9.50% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 253.49 166.43 80.21 326.27 248.63 324.85 164.34 33.46%
EPS 21.12 13.73 7.18 35.46 27.82 37.78 9.50 70.25%
DPS 0.03 0.00 0.00 0.00 9.00 0.00 0.00 -
NAPS 1.50 1.50 145.00 1.38 1.31 2.52 2.00 -17.43%
Adjusted Per Share Value based on latest NOSH - 320,806
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 31.69 20.80 10.03 40.93 31.08 20.30 10.27 111.80%
EPS 2.64 1.72 0.90 4.45 3.48 2.36 1.19 70.01%
DPS 0.00 0.00 0.00 0.00 1.12 0.00 0.00 -
NAPS 0.1875 0.1875 18.1235 0.1731 0.1637 0.1575 0.125 31.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.72 3.12 3.40 3.16 2.97 7.60 8.00 -
P/RPS 1.07 1.87 4.24 0.97 1.19 2.34 4.87 -63.55%
P/EPS 12.88 22.72 47.35 8.91 10.68 20.12 42.11 -54.57%
EY 7.76 4.40 2.11 11.22 9.37 4.97 2.38 119.72%
DY 0.01 0.00 0.00 0.00 3.03 0.00 0.00 -
P/NAPS 1.81 2.08 0.02 2.29 2.27 3.02 4.00 -41.03%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 24/08/11 19/05/11 23/02/11 18/11/10 26/08/10 20/05/10 -
Price 3.07 2.78 3.23 3.18 3.21 3.46 7.52 -
P/RPS 1.21 1.67 4.03 0.97 1.29 1.07 4.58 -58.79%
P/EPS 14.54 20.25 44.99 8.97 11.54 9.16 39.58 -48.67%
EY 6.88 4.94 2.22 11.15 8.67 10.92 2.53 94.70%
DY 0.01 0.00 0.00 0.00 2.80 0.00 0.00 -
P/NAPS 2.05 1.85 0.02 2.30 2.45 1.37 3.76 -33.23%

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