[KOSSAN] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 56.78%
YoY- 50.51%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 511,578 323,268 162,485 573,965 403,145 240,502 107,233 183.12%
PBT 43,347 27,888 14,099 48,453 33,722 20,472 8,801 189.19%
Tax -7,810 -4,860 -2,460 -4,768 -5,858 -3,500 -1,432 209.52%
NP 35,537 23,028 11,639 43,685 27,864 16,972 7,369 185.16%
-
NP to SH 35,537 23,028 11,639 43,685 27,864 16,972 7,369 185.16%
-
Tax Rate 18.02% 17.43% 17.45% 9.84% 17.37% 17.10% 16.27% -
Total Cost 476,041 300,240 150,846 530,280 375,281 223,530 99,864 182.97%
-
Net Worth 215,811 212,689 201,444 202,999 179,045 175,792 167,840 18.22%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 9,590 9,591 - - -
Div Payout % - - - 21.95% 34.42% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 215,811 212,689 201,444 202,999 179,045 175,792 167,840 18.22%
NOSH 159,860 159,916 159,876 159,842 159,862 159,783 159,848 0.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 6.95% 7.12% 7.16% 7.61% 6.91% 7.06% 6.87% -
ROE 16.47% 10.83% 5.78% 21.52% 15.56% 9.65% 4.39% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 320.02 202.15 101.63 359.08 252.18 150.49 67.08 183.12%
EPS 22.23 14.40 7.28 27.37 17.43 10.62 4.61 185.15%
DPS 0.00 0.00 0.00 6.00 6.00 0.00 0.00 -
NAPS 1.35 1.33 1.26 1.27 1.12 1.10 1.05 18.22%
Adjusted Per Share Value based on latest NOSH - 159,795
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 20.00 12.64 6.35 22.44 15.76 9.40 4.19 183.22%
EPS 1.39 0.90 0.46 1.71 1.09 0.66 0.29 184.00%
DPS 0.00 0.00 0.00 0.37 0.37 0.00 0.00 -
NAPS 0.0844 0.0832 0.0788 0.0794 0.07 0.0687 0.0656 18.27%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 4.48 5.90 4.94 4.68 3.02 2.53 2.30 -
P/RPS 1.40 2.92 4.86 1.30 1.20 1.68 3.43 -44.94%
P/EPS 20.15 40.97 67.86 17.12 17.33 23.82 49.89 -45.33%
EY 4.96 2.44 1.47 5.84 5.77 4.20 2.00 83.11%
DY 0.00 0.00 0.00 1.28 1.99 0.00 0.00 -
P/NAPS 3.32 4.44 3.92 3.69 2.70 2.30 2.19 31.93%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 17/08/07 18/05/07 14/02/07 16/11/06 17/08/06 18/05/06 -
Price 3.90 3.88 5.50 5.05 4.32 2.87 2.46 -
P/RPS 1.22 1.92 5.41 1.41 1.71 1.91 3.67 -51.98%
P/EPS 17.54 26.94 75.55 18.48 24.78 27.02 53.36 -52.33%
EY 5.70 3.71 1.32 5.41 4.03 3.70 1.87 110.08%
DY 0.00 0.00 0.00 1.19 1.39 0.00 0.00 -
P/NAPS 2.89 2.92 4.37 3.98 3.86 2.61 2.34 15.09%

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