[KOSSAN] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -11.65%
YoY- -1.2%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 227,749 210,088 196,762 202,372 238,646 237,236 217,282 3.17%
PBT 31,562 20,796 16,762 18,275 18,752 19,268 17,446 48.31%
Tax -7,315 -5,510 -3,150 -4,242 -2,868 -3,950 -3,420 65.77%
NP 24,247 15,286 13,612 14,033 15,884 15,318 14,026 43.89%
-
NP to SH 24,247 15,286 13,612 14,033 15,884 15,318 14,026 43.89%
-
Tax Rate 23.18% 26.50% 18.79% 23.21% 15.29% 20.50% 19.60% -
Total Cost 203,502 194,802 183,150 188,339 222,762 221,918 203,256 0.08%
-
Net Worth 360,472 330,852 330,577 314,176 298,823 283,015 278,280 18.77%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 8,159 - - - - - -
Div Payout % - 53.38% - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 360,472 330,852 330,577 314,176 298,823 283,015 278,280 18.77%
NOSH 161,646 159,063 162,047 161,116 159,798 159,895 159,931 0.71%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.65% 7.28% 6.92% 6.93% 6.66% 6.46% 6.46% -
ROE 6.73% 4.62% 4.12% 4.47% 5.32% 5.41% 5.04% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 140.89 132.08 121.42 125.61 149.34 148.37 135.86 2.44%
EPS 15.00 9.61 8.40 8.78 9.94 9.58 8.77 42.87%
DPS 0.00 5.13 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 2.08 2.04 1.95 1.87 1.77 1.74 17.93%
Adjusted Per Share Value based on latest NOSH - 161,116
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.90 8.21 7.69 7.91 9.33 9.27 8.49 3.18%
EPS 0.95 0.60 0.53 0.55 0.62 0.60 0.55 43.81%
DPS 0.00 0.32 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1409 0.1293 0.1292 0.1228 0.1168 0.1106 0.1088 18.75%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 5.43 4.33 3.72 2.88 2.80 2.48 2.68 -
P/RPS 3.85 3.28 3.06 2.29 1.87 1.67 1.97 56.12%
P/EPS 36.20 45.06 44.29 33.07 28.17 25.89 30.56 11.91%
EY 2.76 2.22 2.26 3.02 3.55 3.86 3.27 -10.66%
DY 0.00 1.18 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 2.08 1.82 1.48 1.50 1.40 1.54 35.42%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 20/08/09 21/05/09 20/02/09 20/11/08 22/08/08 -
Price 6.86 5.00 3.86 3.60 2.99 2.35 2.31 -
P/RPS 4.87 3.79 3.18 2.87 2.00 1.58 1.70 101.32%
P/EPS 45.73 52.03 45.95 41.33 30.08 24.53 26.34 44.30%
EY 2.19 1.92 2.18 2.42 3.32 4.08 3.80 -30.67%
DY 0.00 1.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.08 2.40 1.89 1.85 1.60 1.33 1.33 74.77%

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