[KOSSAN] YoY 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
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 289,434 256,446 262,769 202,372 199,942 162,485 107,233 17.97%
PBT 28,633 27,904 38,779 18,275 17,603 14,099 8,801 21.70%
Tax -6,175 -4,525 -8,300 -4,242 -3,580 -2,460 -1,432 27.55%
NP 22,458 23,379 30,479 14,033 14,023 11,639 7,369 20.38%
-
NP to SH 21,954 22,955 30,379 14,033 14,203 11,639 7,369 19.93%
-
Tax Rate 21.57% 16.22% 21.40% 23.21% 20.34% 17.45% 16.27% -
Total Cost 266,976 233,067 232,290 188,339 185,919 150,846 99,864 17.79%
-
Net Worth 51,449,695 46,357,591 319,778 314,176 267,217 201,444 167,840 159.43%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 51,449,695 46,357,591 319,778 314,176 267,217 201,444 167,840 159.43%
NOSH 319,563 319,707 159,889 161,116 161,949 159,876 159,848 12.22%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 7.76% 9.12% 11.60% 6.93% 7.01% 7.16% 6.87% -
ROE 0.04% 0.05% 9.50% 4.47% 5.32% 5.78% 4.39% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 90.57 80.21 164.34 125.61 123.46 101.63 67.08 5.12%
EPS 6.87 7.18 9.50 8.78 8.77 7.28 4.61 6.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 161.00 145.00 2.00 1.95 1.65 1.26 1.05 131.17%
Adjusted Per Share Value based on latest NOSH - 161,116
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 11.32 10.03 10.27 7.91 7.82 6.35 4.19 17.99%
EPS 0.86 0.90 1.19 0.55 0.56 0.46 0.29 19.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 20.1143 18.1235 0.125 0.1228 0.1045 0.0788 0.0656 159.45%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 3.35 3.40 8.00 2.88 3.56 4.94 2.30 -
P/RPS 3.70 4.24 4.87 2.29 2.88 4.86 3.43 1.26%
P/EPS 48.76 47.35 42.11 33.07 40.59 67.86 49.89 -0.38%
EY 2.05 2.11 2.38 3.02 2.46 1.47 2.00 0.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.02 4.00 1.48 2.16 3.92 2.19 -54.24%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 19/05/11 20/05/10 21/05/09 28/05/08 18/05/07 18/05/06 -
Price 3.12 3.23 7.52 3.60 3.32 5.50 2.46 -
P/RPS 3.44 4.03 4.58 2.87 2.69 5.41 3.67 -1.07%
P/EPS 45.41 44.99 39.58 41.33 37.86 75.55 53.36 -2.65%
EY 2.20 2.22 2.53 2.42 2.64 1.32 1.87 2.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.02 3.76 1.85 2.01 4.37 2.34 -54.75%

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