[KOSSAN] QoQ TTM 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- -1.02%
YoY- -10.05%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 897,368 836,971 847,868 875,016 895,536 893,106 840,800 4.44%
PBT 107,899 87,395 74,585 73,057 73,741 73,069 69,996 33.47%
Tax -24,275 -20,217 -15,770 -14,210 -14,480 -13,818 -1,971 434.12%
NP 83,624 67,178 58,815 58,847 59,261 59,251 68,025 14.77%
-
NP to SH 83,418 67,072 58,709 58,659 59,261 59,251 68,025 14.58%
-
Tax Rate 22.50% 23.13% 21.14% 19.45% 19.64% 18.91% 2.82% -
Total Cost 813,744 769,793 789,053 816,169 836,275 833,855 772,775 3.50%
-
Net Worth 319,778 323,293 318,126 330,577 314,176 298,823 283,015 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 - - - 9,321 9,321 9,321 9,321 -
Div Payout % - - - 15.89% 15.73% 15.73% 13.70% -
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 319,778 323,293 318,126 330,577 314,176 298,823 283,015 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 9.32% 8.03% 6.94% 6.73% 6.62% 6.63% 8.09% -
ROE 26.09% 20.75% 18.45% 17.74% 18.86% 19.83% 24.04% -
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 561.24 517.78 533.04 539.97 555.83 558.89 525.84 4.44%
EPS 52.17 41.49 36.91 36.20 36.78 37.08 42.54 14.58%
DPS 0.00 0.00 0.00 5.83 5.83 5.83 5.83 -
NAPS 2.00 2.00 2.00 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 35.08 32.72 33.15 34.21 35.01 34.92 32.87 4.43%
EPS 3.26 2.62 2.30 2.29 2.32 2.32 2.66 14.53%
DPS 0.00 0.00 0.00 0.36 0.36 0.36 0.36 -
NAPS 0.125 0.1264 0.1244 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 1.43 1.05 0.81 0.69 0.52 0.50 0.47 110.11%
P/EPS 15.33 13.09 11.73 10.28 7.83 7.55 5.83 90.62%
EY 6.52 7.64 8.52 9.73 12.77 13.24 17.15 -47.55%
DY 0.00 0.00 0.00 1.57 2.02 2.08 2.35 -
P/NAPS 4.00 2.72 2.17 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 1.34 1.32 0.94 0.71 0.65 0.53 0.45 107.11%
P/EPS 14.41 16.53 13.55 10.66 9.79 8.06 5.52 89.70%
EY 6.94 6.05 7.38 9.38 10.22 12.40 18.10 -47.25%
DY 0.00 0.00 0.00 1.51 1.62 1.95 2.48 -
P/NAPS 3.76 3.43 2.50 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