[KOSSAN] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -42.4%
YoY- 22.03%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 238,646 237,236 217,282 199,942 186,340 188,311 160,783 29.96%
PBT 18,752 19,268 17,446 17,603 15,679 15,458 13,790 22.62%
Tax -2,868 -3,950 -3,420 -3,580 8,979 -2,950 -2,400 12.54%
NP 15,884 15,318 14,026 14,023 24,658 12,508 11,390 24.69%
-
NP to SH 15,884 15,318 14,026 14,203 24,658 12,508 11,390 24.69%
-
Tax Rate 15.29% 20.50% 19.60% 20.34% -57.27% 19.08% 17.40% -
Total Cost 222,762 221,918 203,256 185,919 161,682 175,803 149,393 30.36%
-
Net Worth 298,823 283,015 278,280 267,217 252,656 215,930 212,762 25.28%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 298,823 283,015 278,280 267,217 252,656 215,930 212,762 25.28%
NOSH 159,798 159,895 159,931 161,949 159,909 159,948 159,971 -0.07%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.66% 6.46% 6.46% 7.01% 13.23% 6.64% 7.08% -
ROE 5.32% 5.41% 5.04% 5.32% 9.76% 5.79% 5.35% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 149.34 148.37 135.86 123.46 116.53 117.73 100.51 30.05%
EPS 9.94 9.58 8.77 8.77 15.42 7.82 7.12 24.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.77 1.74 1.65 1.58 1.35 1.33 25.37%
Adjusted Per Share Value based on latest NOSH - 161,949
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 9.33 9.27 8.49 7.82 7.28 7.36 6.29 29.90%
EPS 0.62 0.60 0.55 0.56 0.96 0.49 0.45 23.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1168 0.1106 0.1088 0.1045 0.0988 0.0844 0.0832 25.24%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.80 2.48 2.68 3.56 3.90 4.48 5.90 -
P/RPS 1.87 1.67 1.97 2.88 3.35 3.81 5.87 -53.19%
P/EPS 28.17 25.89 30.56 40.59 25.29 57.29 82.87 -51.13%
EY 3.55 3.86 3.27 2.46 3.95 1.75 1.21 104.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.40 1.54 2.16 2.47 3.32 4.44 -51.33%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 20/02/09 20/11/08 22/08/08 28/05/08 25/02/08 26/11/07 17/08/07 -
Price 2.99 2.35 2.31 3.32 3.50 3.90 3.88 -
P/RPS 2.00 1.58 1.70 2.69 3.00 3.31 3.86 -35.36%
P/EPS 30.08 24.53 26.34 37.86 22.70 49.87 54.49 -32.58%
EY 3.32 4.08 3.80 2.64 4.41 2.01 1.84 47.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.33 1.33 2.01 2.22 2.89 2.92 -32.91%

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