[KOSSAN] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
17-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 30.32%
YoY- 25.89%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 162,485 170,716 162,643 133,269 107,233 107,287 106,812 32.30%
PBT 14,099 14,844 13,250 11,671 8,801 9,351 9,410 30.97%
Tax -2,460 991 -2,358 -2,068 -1,432 -2,092 -1,721 26.92%
NP 11,639 15,835 10,892 9,603 7,369 7,259 7,689 31.86%
-
NP to SH 11,639 15,835 10,892 9,603 7,369 7,259 7,689 31.86%
-
Tax Rate 17.45% -6.68% 17.80% 17.72% 16.27% 22.37% 18.29% -
Total Cost 150,846 154,881 151,751 123,666 99,864 100,028 99,123 32.33%
-
Net Worth 201,444 159,795 179,134 175,762 167,840 161,532 151,861 20.74%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - 9,596 - - - 15,985 -
Div Payout % - - 88.11% - - - 207.90% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 201,444 159,795 179,134 175,762 167,840 161,532 151,861 20.74%
NOSH 159,876 159,795 159,941 159,783 159,848 159,933 159,854 0.00%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 7.16% 9.28% 6.70% 7.21% 6.87% 6.77% 7.20% -
ROE 5.78% 9.91% 6.08% 5.46% 4.39% 4.49% 5.06% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 101.63 106.83 101.69 83.41 67.08 67.08 66.82 32.28%
EPS 7.28 9.93 6.81 6.01 4.61 4.54 4.81 31.85%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 10.00 -
NAPS 1.26 1.00 1.12 1.10 1.05 1.01 0.95 20.73%
Adjusted Per Share Value based on latest NOSH - 159,783
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 6.35 6.67 6.36 5.21 4.19 4.19 4.18 32.18%
EPS 0.46 0.62 0.43 0.38 0.29 0.28 0.30 33.00%
DPS 0.00 0.00 0.38 0.00 0.00 0.00 0.62 -
NAPS 0.0788 0.0625 0.07 0.0687 0.0656 0.0632 0.0594 20.75%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 4.94 4.68 3.02 2.53 2.30 1.95 1.71 -
P/RPS 4.86 4.38 2.97 3.03 3.43 2.91 2.56 53.37%
P/EPS 67.86 47.23 44.35 42.10 49.89 42.96 35.55 53.94%
EY 1.47 2.12 2.25 2.38 2.00 2.33 2.81 -35.10%
DY 0.00 0.00 1.99 0.00 0.00 0.00 5.85 -
P/NAPS 3.92 4.68 2.70 2.30 2.19 1.93 1.80 68.09%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 18/05/07 14/02/07 16/11/06 17/08/06 18/05/06 24/02/06 17/11/05 -
Price 5.50 5.05 4.32 2.87 2.46 2.23 1.74 -
P/RPS 5.41 4.73 4.25 3.44 3.67 3.32 2.60 63.05%
P/EPS 75.55 50.96 63.44 47.75 53.36 49.13 36.17 63.47%
EY 1.32 1.96 1.58 2.09 1.87 2.04 2.76 -38.87%
DY 0.00 0.00 1.39 0.00 0.00 0.00 5.75 -
P/NAPS 4.37 5.05 3.86 2.61 2.34 2.21 1.83 78.75%

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