[KOSSAN] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -1.26%
YoY- 21.8%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/04 CAGR
Revenue 1,064,112 1,038,526 798,268 834,448 646,536 481,004 260,330 22.26%
PBT 109,104 150,078 70,076 70,098 55,776 40,944 27,164 21.96%
Tax -19,750 -28,860 -14,560 -14,000 -9,720 -7,000 -4,850 22.20%
NP 89,354 121,218 55,516 56,098 46,056 33,944 22,314 21.91%
-
NP to SH 87,784 120,782 55,516 56,098 46,056 33,944 22,314 21.60%
-
Tax Rate 18.10% 19.23% 20.78% 19.97% 17.43% 17.10% 17.85% -
Total Cost 974,758 917,308 742,752 778,350 600,480 447,060 238,016 22.30%
-
Net Worth 479,519 402,819 329,606 278,092 212,689 175,792 128,555 20.68%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/04 CAGR
Div - - - - - - 6,660 -
Div Payout % - - - - - - 29.85% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/04 CAGR
Net Worth 479,519 402,819 329,606 278,092 212,689 175,792 128,555 20.68%
NOSH 319,679 159,849 161,571 159,823 159,916 159,783 66,608 25.10%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/04 CAGR
NP Margin 8.40% 11.67% 6.95% 6.72% 7.12% 7.06% 8.57% -
ROE 18.31% 29.98% 16.84% 20.17% 21.65% 19.31% 17.36% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/04 CAGR
RPS 332.87 649.69 494.06 522.11 404.30 300.98 390.83 -2.26%
EPS 27.46 75.56 34.36 35.10 28.80 21.24 33.50 -2.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 1.50 2.52 2.04 1.74 1.33 1.10 1.93 -3.53%
Adjusted Per Share Value based on latest NOSH - 159,931
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/04 CAGR
RPS 41.60 40.60 31.21 32.62 25.28 18.80 10.18 22.26%
EPS 3.43 4.72 2.17 2.19 1.80 1.33 0.87 21.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.26 -
NAPS 0.1875 0.1575 0.1289 0.1087 0.0832 0.0687 0.0503 20.67%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/04 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/04 -
Price 3.12 7.60 3.72 2.68 5.90 2.53 1.85 -
P/RPS 0.94 1.17 0.75 0.51 1.46 0.84 0.47 10.40%
P/EPS 11.36 10.06 10.83 7.64 20.49 11.91 5.52 10.85%
EY 8.80 9.94 9.24 13.10 4.88 8.40 18.11 -9.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.41 -
P/NAPS 2.08 3.02 1.82 1.54 4.44 2.30 0.96 11.67%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/04 CAGR
Date 24/08/11 26/08/10 20/08/09 22/08/08 17/08/07 17/08/06 20/08/04 -
Price 2.78 3.46 3.86 2.31 3.88 2.87 1.66 -
P/RPS 0.84 0.53 0.78 0.44 0.96 0.95 0.42 10.40%
P/EPS 10.12 4.58 11.23 6.58 13.47 13.51 4.96 10.71%
EY 9.88 21.84 8.90 15.19 7.42 7.40 20.18 -9.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.02 -
P/NAPS 1.85 1.37 1.89 1.33 2.92 2.61 0.86 11.55%

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