[KOSSAN] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -34.61%
YoY- 289.34%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 179,640 177,236 166,262 147,404 153,123 150,370 143,910 15.88%
PBT 18,669 17,726 15,726 12,084 16,129 16,541 15,488 13.22%
Tax -1,931 -2,472 -2,534 -2,008 -719 -3,076 -2,876 -23.26%
NP 16,738 15,254 13,192 10,076 15,410 13,465 12,612 20.70%
-
NP to SH 16,738 15,254 13,192 10,076 15,410 13,465 12,612 20.70%
-
Tax Rate 10.34% 13.95% 16.11% 16.62% 4.46% 18.60% 18.57% -
Total Cost 162,902 161,981 153,070 137,328 137,713 136,905 131,298 15.41%
-
Net Worth 113,424 106,219 96,269 93,104 94,696 87,434 83,804 22.28%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 1,890 2,559 - - 1,034 - - -
Div Payout % 11.29% 16.78% - - 6.72% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 113,424 106,219 96,269 93,104 94,696 87,434 83,804 22.28%
NOSH 63,013 63,987 62,109 51,724 51,746 51,736 51,730 14.01%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 9.32% 8.61% 7.93% 6.84% 10.06% 8.95% 8.76% -
ROE 14.76% 14.36% 13.70% 10.82% 16.27% 15.40% 15.05% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 285.08 276.98 267.69 284.98 295.91 290.65 278.19 1.63%
EPS 26.96 23.84 21.24 19.48 24.82 26.03 24.38 6.91%
DPS 3.00 4.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.80 1.66 1.55 1.80 1.83 1.69 1.62 7.25%
Adjusted Per Share Value based on latest NOSH - 51,724
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 7.02 6.93 6.50 5.76 5.99 5.88 5.63 15.80%
EPS 0.65 0.60 0.52 0.39 0.60 0.53 0.49 20.66%
DPS 0.07 0.10 0.00 0.00 0.04 0.00 0.00 -
NAPS 0.0443 0.0415 0.0376 0.0364 0.037 0.0342 0.0328 22.11%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.10 1.07 0.71 0.68 0.81 0.75 0.87 -
P/RPS 0.39 0.39 0.27 0.24 0.27 0.26 0.31 16.48%
P/EPS 4.14 4.49 3.34 3.49 2.72 2.88 3.57 10.34%
EY 24.15 22.28 29.92 28.65 36.77 34.70 28.02 -9.40%
DY 2.73 3.74 0.00 0.00 2.47 0.00 0.00 -
P/NAPS 0.61 0.64 0.46 0.38 0.44 0.44 0.54 8.44%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 13/11/03 14/08/03 29/05/03 27/02/03 21/11/02 09/10/02 -
Price 1.85 1.17 1.00 0.81 0.72 0.75 0.75 -
P/RPS 0.65 0.42 0.37 0.28 0.24 0.26 0.27 79.33%
P/EPS 6.96 4.91 4.71 4.16 2.42 2.88 3.08 71.94%
EY 14.36 20.38 21.24 24.05 41.36 34.70 32.51 -41.91%
DY 1.62 3.42 0.00 0.00 2.78 0.00 0.00 -
P/NAPS 1.03 0.70 0.65 0.45 0.39 0.44 0.46 70.90%

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