[KOSSAN] YoY Cumulative Quarter 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- 97.81%
YoY- -1.04%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 594,187 532,056 519,263 399,134 417,224 323,268 240,502 16.25%
PBT 59,730 54,552 75,039 35,038 35,049 27,888 20,472 19.51%
Tax -13,213 -9,875 -14,430 -7,280 -7,000 -4,860 -3,500 24.75%
NP 46,517 44,677 60,609 27,758 28,049 23,028 16,972 18.28%
-
NP to SH 45,575 43,892 60,391 27,758 28,049 23,028 16,972 17.87%
-
Tax Rate 22.12% 18.10% 19.23% 20.78% 19.97% 17.43% 17.10% -
Total Cost 547,670 487,379 458,654 371,376 389,175 300,240 223,530 16.09%
-
Net Worth 537,305 479,519 402,819 329,606 278,092 212,689 175,792 20.44%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 537,305 479,519 402,819 329,606 278,092 212,689 175,792 20.44%
NOSH 319,824 319,679 159,849 161,571 159,823 159,916 159,783 12.24%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.83% 8.40% 11.67% 6.95% 6.72% 7.12% 7.06% -
ROE 8.48% 9.15% 14.99% 8.42% 10.09% 10.83% 9.65% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 185.79 166.43 324.85 247.03 261.05 202.15 150.49 3.57%
EPS 14.25 13.73 37.78 17.18 17.55 14.40 10.62 5.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.50 2.52 2.04 1.74 1.33 1.10 7.30%
Adjusted Per Share Value based on latest NOSH - 162,047
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 23.23 20.80 20.30 15.60 16.31 12.64 9.40 16.25%
EPS 1.78 1.72 2.36 1.09 1.10 0.90 0.66 17.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2101 0.1875 0.1575 0.1289 0.1087 0.0832 0.0687 20.45%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 3.22 3.12 7.60 3.72 2.68 5.90 2.53 -
P/RPS 1.73 1.87 2.34 1.51 1.03 2.92 1.68 0.48%
P/EPS 22.60 22.72 20.12 21.65 15.27 40.97 23.82 -0.87%
EY 4.43 4.40 4.97 4.62 6.55 2.44 4.20 0.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.08 3.02 1.82 1.54 4.44 2.30 -2.96%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 23/08/12 24/08/11 26/08/10 20/08/09 22/08/08 17/08/07 17/08/06 -
Price 3.29 2.78 3.46 3.86 2.31 3.88 2.87 -
P/RPS 1.77 1.67 1.07 1.56 0.88 1.92 1.91 -1.25%
P/EPS 23.09 20.25 9.16 22.47 13.16 26.94 27.02 -2.58%
EY 4.33 4.94 10.92 4.45 7.60 3.71 3.70 2.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.85 1.37 1.89 1.33 2.92 2.61 -4.65%

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