[KOSSAN] QoQ 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- 3.69%
YoY- -35.58%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 210,088 196,762 202,372 238,646 237,236 217,282 199,942 3.35%
PBT 20,796 16,762 18,275 18,752 19,268 17,446 17,603 11.74%
Tax -5,510 -3,150 -4,242 -2,868 -3,950 -3,420 -3,580 33.26%
NP 15,286 13,612 14,033 15,884 15,318 14,026 14,023 5.91%
-
NP to SH 15,286 13,612 14,033 15,884 15,318 14,026 14,203 5.01%
-
Tax Rate 26.50% 18.79% 23.21% 15.29% 20.50% 19.60% 20.34% -
Total Cost 194,802 183,150 188,339 222,762 221,918 203,256 185,919 3.15%
-
Net Worth 330,852 330,577 314,176 298,823 283,015 278,280 267,217 15.28%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 8,159 - - - - - - -
Div Payout % 53.38% - - - - - - -
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 330,852 330,577 314,176 298,823 283,015 278,280 267,217 15.28%
NOSH 159,063 162,047 161,116 159,798 159,895 159,931 161,949 -1.19%
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 7.28% 6.92% 6.93% 6.66% 6.46% 6.46% 7.01% -
ROE 4.62% 4.12% 4.47% 5.32% 5.41% 5.04% 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 132.08 121.42 125.61 149.34 148.37 135.86 123.46 4.59%
EPS 9.61 8.40 8.78 9.94 9.58 8.77 8.77 6.28%
DPS 5.13 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.04 1.95 1.87 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 8.21 7.69 7.91 9.33 9.27 8.49 7.82 3.29%
EPS 0.60 0.53 0.55 0.62 0.60 0.55 0.56 4.70%
DPS 0.32 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1293 0.1292 0.1228 0.1168 0.1106 0.1088 0.1045 15.23%
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 3.28 3.06 2.29 1.87 1.67 1.97 2.88 9.04%
P/EPS 45.06 44.29 33.07 28.17 25.89 30.56 40.59 7.20%
EY 2.22 2.26 3.02 3.55 3.86 3.27 2.46 -6.60%
DY 1.18 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 1.82 1.48 1.50 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 3.79 3.18 2.87 2.00 1.58 1.70 2.69 25.65%
P/EPS 52.03 45.95 41.33 30.08 24.53 26.34 37.86 23.58%
EY 1.92 2.18 2.42 3.32 4.08 3.80 2.64 -19.11%
DY 1.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 1.89 1.85 1.60 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