[KOSSAN] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -54.88%
YoY- 116.48%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,046,887 794,898 519,263 262,769 842,135 609,222 399,134 89.85%
PBT 140,651 113,148 75,039 38,779 85,828 55,834 35,038 151.94%
Tax -26,887 -24,007 -14,430 -8,300 -18,494 -12,790 -7,280 138.36%
NP 113,764 89,141 60,609 30,479 67,334 43,044 27,758 155.44%
-
NP to SH 113,764 88,942 60,391 30,379 67,334 43,044 27,758 155.44%
-
Tax Rate 19.12% 21.22% 19.23% 21.40% 21.55% 22.91% 20.78% -
Total Cost 933,123 705,757 458,654 232,290 774,801 566,178 371,376 84.51%
-
Net Worth 442,787 418,813 402,819 319,778 359,164 334,197 329,606 21.68%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 28,773 - - 8,262 8,242 - -
Div Payout % - 32.35% - - 12.27% 19.15% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 442,787 418,813 402,819 319,778 359,164 334,197 329,606 21.68%
NOSH 320,860 319,705 159,849 159,889 161,060 160,671 161,571 57.79%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 10.87% 11.21% 11.67% 11.60% 8.00% 7.07% 6.95% -
ROE 25.69% 21.24% 14.99% 9.50% 18.75% 12.88% 8.42% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 326.27 248.63 324.85 164.34 522.87 379.17 247.03 20.31%
EPS 35.46 27.82 37.78 9.50 20.85 26.79 17.18 61.89%
DPS 0.00 9.00 0.00 0.00 5.13 5.13 0.00 -
NAPS 1.38 1.31 2.52 2.00 2.23 2.08 2.04 -22.88%
Adjusted Per Share Value based on latest NOSH - 159,889
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 40.93 31.08 20.30 10.27 32.92 23.82 15.60 89.89%
EPS 4.45 3.48 2.36 1.19 2.63 1.68 1.09 154.78%
DPS 0.00 1.12 0.00 0.00 0.32 0.32 0.00 -
NAPS 0.1731 0.1637 0.1575 0.125 0.1404 0.1307 0.1289 21.65%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.16 2.97 7.60 8.00 5.43 4.33 3.72 -
P/RPS 0.97 1.19 2.34 4.87 1.04 1.14 1.51 -25.49%
P/EPS 8.91 10.68 20.12 42.11 12.99 16.16 21.65 -44.58%
EY 11.22 9.37 4.97 2.38 7.70 6.19 4.62 80.38%
DY 0.00 3.03 0.00 0.00 0.94 1.18 0.00 -
P/NAPS 2.29 2.27 3.02 4.00 2.43 2.08 1.82 16.50%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 18/11/10 26/08/10 20/05/10 25/02/10 24/11/09 20/08/09 -
Price 3.18 3.21 3.46 7.52 6.86 5.00 3.86 -
P/RPS 0.97 1.29 1.07 4.58 1.31 1.32 1.56 -27.08%
P/EPS 8.97 11.54 9.16 39.58 16.41 18.66 22.47 -45.69%
EY 11.15 8.67 10.92 2.53 6.09 5.36 4.45 84.16%
DY 0.00 2.80 0.00 0.00 0.75 1.03 0.00 -
P/NAPS 2.30 2.45 1.37 3.76 3.08 2.40 1.89 13.94%

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