[KOSSAN] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
14-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 61.85%
YoY- 9.66%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 58,883 47,933 49,796 46,281 36,851 38,336 40,823 27.63%
PBT 6,398 5,441 5,433 4,841 3,021 3,862 4,662 23.47%
Tax -1,191 -70 -588 -764 -502 409 -869 23.36%
NP 5,207 5,371 4,845 4,077 2,519 4,271 3,793 23.49%
-
NP to SH 5,207 5,371 4,845 4,077 2,519 4,271 3,793 23.49%
-
Tax Rate 18.62% 1.29% 10.82% 15.78% 16.62% -10.59% 18.64% -
Total Cost 53,676 42,562 44,951 42,204 34,332 34,065 37,030 28.05%
-
Net Worth 125,181 113,471 106,244 96,184 93,104 91,114 87,451 26.98%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - 1,920 - - - - -
Div Payout % - - 39.63% - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 125,181 113,471 106,244 96,184 93,104 91,114 87,451 26.98%
NOSH 66,585 63,039 64,002 62,054 51,724 51,769 51,746 18.28%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 8.84% 11.21% 9.73% 8.81% 6.84% 11.14% 9.29% -
ROE 4.16% 4.73% 4.56% 4.24% 2.71% 4.69% 4.34% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 88.43 76.04 77.80 74.58 71.24 74.05 78.89 7.90%
EPS 7.82 8.52 7.57 6.57 4.87 8.25 7.33 4.40%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.80 1.66 1.55 1.80 1.76 1.69 7.35%
Adjusted Per Share Value based on latest NOSH - 62,054
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 2.30 1.87 1.95 1.81 1.44 1.50 1.60 27.34%
EPS 0.20 0.21 0.19 0.16 0.10 0.17 0.15 21.12%
DPS 0.00 0.00 0.08 0.00 0.00 0.00 0.00 -
NAPS 0.0489 0.0444 0.0415 0.0376 0.0364 0.0356 0.0342 26.88%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.04 1.10 1.07 0.71 0.68 0.81 0.75 -
P/RPS 2.31 1.45 1.38 0.95 0.95 1.09 0.95 80.72%
P/EPS 26.09 12.91 14.13 10.81 13.96 9.82 10.23 86.55%
EY 3.83 7.75 7.07 9.25 7.16 10.19 9.77 -46.40%
DY 0.00 0.00 2.80 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.61 0.64 0.46 0.38 0.46 0.44 82.98%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 12/05/04 25/02/04 13/11/03 14/08/03 29/05/03 27/02/03 21/11/02 -
Price 1.89 1.85 1.17 1.00 0.81 0.72 0.75 -
P/RPS 2.14 2.43 1.50 1.34 1.14 0.97 0.95 71.75%
P/EPS 24.17 21.71 15.46 15.22 16.63 8.73 10.23 77.29%
EY 4.14 4.61 6.47 6.57 6.01 11.46 9.77 -43.55%
DY 0.00 0.00 2.56 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.03 0.70 0.65 0.45 0.41 0.44 73.92%

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