[KOSSAN] QoQ TTM 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- 0.02%
YoY- -5.3%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 836,971 847,868 875,016 895,536 893,106 840,800 791,875 3.75%
PBT 87,395 74,585 73,057 73,741 73,069 69,996 66,186 20.29%
Tax -20,217 -15,770 -14,210 -14,480 -13,818 -1,971 -971 652.65%
NP 67,178 58,815 58,847 59,261 59,251 68,025 65,215 1.99%
-
NP to SH 67,072 58,709 58,659 59,261 59,251 68,025 65,215 1.88%
-
Tax Rate 23.13% 21.14% 19.45% 19.64% 18.91% 2.82% 1.47% -
Total Cost 769,793 789,053 816,169 836,275 833,855 772,775 726,660 3.90%
-
Net Worth 323,293 318,126 330,577 314,176 298,823 283,015 278,280 10.48%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 9,321 9,321 9,321 9,321 - -
Div Payout % - - 15.89% 15.73% 15.73% 13.70% - -
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 323,293 318,126 330,577 314,176 298,823 283,015 278,280 10.48%
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 8.03% 6.94% 6.73% 6.62% 6.63% 8.09% 8.24% -
ROE 20.75% 18.45% 17.74% 18.86% 19.83% 24.04% 23.43% -
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 517.78 533.04 539.97 555.83 558.89 525.84 495.13 3.01%
EPS 41.49 36.91 36.20 36.78 37.08 42.54 40.78 1.15%
DPS 0.00 0.00 5.83 5.83 5.83 5.83 0.00 -
NAPS 2.00 2.00 2.04 1.95 1.87 1.77 1.74 9.70%
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 32.72 33.15 34.21 35.01 34.92 32.87 30.96 3.74%
EPS 2.62 2.30 2.29 2.32 2.32 2.66 2.55 1.81%
DPS 0.00 0.00 0.36 0.36 0.36 0.36 0.00 -
NAPS 0.1264 0.1244 0.1292 0.1228 0.1168 0.1106 0.1088 10.48%
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 1.05 0.81 0.69 0.52 0.50 0.47 0.54 55.59%
P/EPS 13.09 11.73 10.28 7.83 7.55 5.83 6.57 58.13%
EY 7.64 8.52 9.73 12.77 13.24 17.15 15.22 -36.75%
DY 0.00 0.00 1.57 2.02 2.08 2.35 0.00 -
P/NAPS 2.72 2.17 1.82 1.48 1.50 1.40 1.54 45.96%
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 1.32 0.94 0.71 0.65 0.53 0.45 0.47 98.68%
P/EPS 16.53 13.55 10.66 9.79 8.06 5.52 5.66 103.91%
EY 6.05 7.38 9.38 10.22 12.40 18.10 17.65 -50.92%
DY 0.00 0.00 1.51 1.62 1.95 2.48 0.00 -
P/NAPS 3.43 2.50 1.89 1.85 1.60 1.33 1.33 87.73%

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