[KOSSAN] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -3.0%
YoY- -2.95%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 262,769 227,749 210,088 196,762 202,372 238,646 237,236 7.05%
PBT 38,779 31,562 20,796 16,762 18,275 18,752 19,268 59.47%
Tax -8,300 -7,315 -5,510 -3,150 -4,242 -2,868 -3,950 64.12%
NP 30,479 24,247 15,286 13,612 14,033 15,884 15,318 58.26%
-
NP to SH 30,379 24,247 15,286 13,612 14,033 15,884 15,318 57.91%
-
Tax Rate 21.40% 23.18% 26.50% 18.79% 23.21% 15.29% 20.50% -
Total Cost 232,290 203,502 194,802 183,150 188,339 222,762 221,918 3.09%
-
Net Worth 319,778 360,472 330,852 330,577 314,176 298,823 283,015 8.49%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - 8,159 - - - - -
Div Payout % - - 53.38% - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 319,778 360,472 330,852 330,577 314,176 298,823 283,015 8.49%
NOSH 159,889 161,646 159,063 162,047 161,116 159,798 159,895 -0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 11.60% 10.65% 7.28% 6.92% 6.93% 6.66% 6.46% -
ROE 9.50% 6.73% 4.62% 4.12% 4.47% 5.32% 5.41% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 164.34 140.89 132.08 121.42 125.61 149.34 148.37 7.05%
EPS 9.50 15.00 9.61 8.40 8.78 9.94 9.58 -0.55%
DPS 0.00 0.00 5.13 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.23 2.08 2.04 1.95 1.87 1.77 8.49%
Adjusted Per Share Value based on latest NOSH - 162,047
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 10.27 8.90 8.21 7.69 7.91 9.33 9.27 7.07%
EPS 1.19 0.95 0.60 0.53 0.55 0.62 0.60 57.92%
DPS 0.00 0.00 0.32 0.00 0.00 0.00 0.00 -
NAPS 0.125 0.1409 0.1293 0.1292 0.1228 0.1168 0.1106 8.50%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 8.00 5.43 4.33 3.72 2.88 2.80 2.48 -
P/RPS 4.87 3.85 3.28 3.06 2.29 1.87 1.67 104.24%
P/EPS 42.11 36.20 45.06 44.29 33.07 28.17 25.89 38.34%
EY 2.38 2.76 2.22 2.26 3.02 3.55 3.86 -27.57%
DY 0.00 0.00 1.18 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 2.43 2.08 1.82 1.48 1.50 1.40 101.48%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 25/02/10 24/11/09 20/08/09 21/05/09 20/02/09 20/11/08 -
Price 7.52 6.86 5.00 3.86 3.60 2.99 2.35 -
P/RPS 4.58 4.87 3.79 3.18 2.87 2.00 1.58 103.43%
P/EPS 39.58 45.73 52.03 45.95 41.33 30.08 24.53 37.60%
EY 2.53 2.19 1.92 2.18 2.42 3.32 4.08 -27.30%
DY 0.00 0.00 1.03 0.00 0.00 0.00 0.00 -
P/NAPS 3.76 3.08 2.40 1.89 1.85 1.60 1.33 100.06%

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