[KOSSAN] QoQ 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- 12.6%
YoY- 49.39%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 49,796 46,281 36,851 38,336 40,823 37,724 34,231 28.35%
PBT 5,433 4,841 3,021 3,862 4,662 4,360 3,384 37.07%
Tax -588 -764 -502 409 -869 -642 -796 -18.26%
NP 4,845 4,077 2,519 4,271 3,793 3,718 2,588 51.84%
-
NP to SH 4,845 4,077 2,519 4,271 3,793 3,718 2,588 51.84%
-
Tax Rate 10.82% 15.78% 16.62% -10.59% 18.64% 14.72% 23.52% -
Total Cost 44,951 42,204 34,332 34,065 37,030 34,006 31,643 26.34%
-
Net Worth 106,244 96,184 93,104 91,114 87,451 83,771 80,227 20.57%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 1,920 - - - - - - -
Div Payout % 39.63% - - - - - - -
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 106,244 96,184 93,104 91,114 87,451 83,771 80,227 20.57%
NOSH 64,002 62,054 51,724 51,769 51,746 51,710 51,760 15.18%
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 9.73% 8.81% 6.84% 11.14% 9.29% 9.86% 7.56% -
ROE 4.56% 4.24% 2.71% 4.69% 4.34% 4.44% 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 77.80 74.58 71.24 74.05 78.89 72.95 66.13 11.43%
EPS 7.57 6.57 4.87 8.25 7.33 7.19 5.00 31.81%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.55 1.80 1.76 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 1.95 1.81 1.44 1.50 1.60 1.47 1.34 28.38%
EPS 0.19 0.16 0.10 0.17 0.15 0.15 0.10 53.34%
DPS 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0415 0.0376 0.0364 0.0356 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 1.38 0.95 0.95 1.09 0.95 1.19 1.27 5.68%
P/EPS 14.13 10.81 13.96 9.82 10.23 12.10 16.80 -10.88%
EY 7.07 9.25 7.16 10.19 9.77 8.26 5.95 12.17%
DY 2.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.46 0.38 0.46 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 1.50 1.34 1.14 0.97 0.95 1.03 1.41 4.20%
P/EPS 15.46 15.22 16.63 8.73 10.23 10.43 18.60 -11.58%
EY 6.47 6.57 6.01 11.46 9.77 9.59 5.38 13.07%
DY 2.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.65 0.45 0.41 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