[KOSSAN] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 52.59%
YoY- 222.59%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 132,927 83,131 36,851 153,123 112,778 71,955 34,231 146.85%
PBT 13,295 7,863 3,021 16,129 12,406 7,744 3,384 148.77%
Tax -1,854 -1,267 -502 -719 -2,307 -1,438 -796 75.62%
NP 11,441 6,596 2,519 15,410 10,099 6,306 2,588 169.11%
-
NP to SH 11,441 6,596 2,519 15,410 10,099 6,306 2,588 169.11%
-
Tax Rate 13.95% 16.11% 16.62% 4.46% 18.60% 18.57% 23.52% -
Total Cost 121,486 76,535 34,332 137,713 102,679 65,649 31,643 144.98%
-
Net Worth 106,219 96,269 93,104 94,696 87,434 83,804 80,227 20.55%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 1,919 - - 1,034 - - - -
Div Payout % 16.78% - - 6.72% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 106,219 96,269 93,104 94,696 87,434 83,804 80,227 20.55%
NOSH 63,987 62,109 51,724 51,746 51,736 51,730 51,760 15.17%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 8.61% 7.93% 6.84% 10.06% 8.95% 8.76% 7.56% -
ROE 10.77% 6.85% 2.71% 16.27% 11.55% 7.52% 3.23% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 207.74 133.85 71.24 295.91 217.98 139.09 66.13 114.34%
EPS 17.88 10.62 4.87 24.82 19.52 12.19 5.00 133.66%
DPS 3.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.66 1.55 1.80 1.83 1.69 1.62 1.55 4.67%
Adjusted Per Share Value based on latest NOSH - 51,769
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 5.20 3.25 1.44 5.99 4.41 2.81 1.34 146.74%
EPS 0.45 0.26 0.10 0.60 0.39 0.25 0.10 172.31%
DPS 0.08 0.00 0.00 0.04 0.00 0.00 0.00 -
NAPS 0.0415 0.0376 0.0364 0.037 0.0342 0.0328 0.0314 20.41%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.07 0.71 0.68 0.81 0.75 0.87 0.84 -
P/RPS 0.52 0.53 0.95 0.27 0.34 0.63 1.27 -44.83%
P/EPS 5.98 6.69 13.96 2.72 3.84 7.14 16.80 -49.74%
EY 16.71 14.96 7.16 36.77 26.03 14.01 5.95 98.92%
DY 2.80 0.00 0.00 2.47 0.00 0.00 0.00 -
P/NAPS 0.64 0.46 0.38 0.44 0.44 0.54 0.54 11.98%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 13/11/03 14/08/03 29/05/03 27/02/03 21/11/02 09/10/02 26/04/02 -
Price 1.17 1.00 0.81 0.72 0.75 0.75 0.93 -
P/RPS 0.56 0.75 1.14 0.24 0.34 0.54 1.41 -45.93%
P/EPS 6.54 9.42 16.63 2.42 3.84 6.15 18.60 -50.15%
EY 15.28 10.62 6.01 41.36 26.03 16.25 5.38 100.42%
DY 2.56 0.00 0.00 2.78 0.00 0.00 0.00 -
P/NAPS 0.70 0.65 0.45 0.39 0.44 0.46 0.60 10.81%

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