[KOSSAN] YoY 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
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,125,105 1,041,549 897,368 895,536 735,376 629,113 428,144 17.45%
PBT 116,859 137,178 107,899 73,741 62,530 53,864 36,972 21.12%
Tax -24,809 -25,695 -24,275 -14,480 49 -5,895 -7,027 23.37%
NP 92,050 111,483 83,624 59,261 62,579 47,969 29,945 20.56%
-
NP to SH 90,381 110,960 83,418 59,261 62,579 47,969 29,945 20.19%
-
Tax Rate 21.23% 18.73% 22.50% 19.64% -0.08% 10.94% 19.01% -
Total Cost 1,033,055 930,066 813,744 836,275 672,797 581,144 398,199 17.20%
-
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 - - - 9,321 - - 22,643 -
Div Payout % - - - 15.73% - - 75.62% -
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 8.18% 10.70% 9.32% 6.62% 8.51% 7.62% 6.99% -
ROE 0.18% 0.24% 26.09% 18.86% 23.42% 23.81% 17.84% -
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 352.08 325.78 561.24 555.83 454.08 393.50 267.84 4.65%
EPS 28.28 34.71 52.17 36.78 38.64 30.00 18.73 7.10%
DPS 0.00 0.00 0.00 5.83 0.00 0.00 14.17 -
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 43.99 40.72 35.08 35.01 28.75 24.60 16.74 17.45%
EPS 3.53 4.34 3.26 2.32 2.45 1.88 1.17 20.18%
DPS 0.00 0.00 0.00 0.36 0.00 0.00 0.89 -
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 0.95 1.04 1.43 0.52 0.78 1.26 0.86 1.67%
P/EPS 11.84 9.80 15.33 7.83 9.21 16.46 12.28 -0.60%
EY 8.44 10.21 6.52 12.77 10.85 6.07 8.14 0.60%
DY 0.00 0.00 0.00 2.02 0.00 0.00 6.16 -
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 0.89 0.99 1.34 0.65 0.73 1.40 0.92 -0.55%
P/EPS 11.03 9.31 14.41 9.79 8.59 18.33 13.13 -2.86%
EY 9.06 10.75 6.94 10.22 11.64 5.46 7.62 2.92%
DY 0.00 0.00 0.00 1.62 0.00 0.00 5.76 -
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