[KOSSAN] QoQ 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- 45.38%
YoY- 118.14%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 188,311 160,783 162,485 170,716 162,643 133,269 107,233 45.50%
PBT 15,458 13,790 14,099 14,844 13,250 11,671 8,801 45.52%
Tax -2,950 -2,400 -2,460 991 -2,358 -2,068 -1,432 61.83%
NP 12,508 11,390 11,639 15,835 10,892 9,603 7,369 42.24%
-
NP to SH 12,508 11,390 11,639 15,835 10,892 9,603 7,369 42.24%
-
Tax Rate 19.08% 17.40% 17.45% -6.68% 17.80% 17.72% 16.27% -
Total Cost 175,803 149,393 150,846 154,881 151,751 123,666 99,864 45.74%
-
Net Worth 215,930 212,762 201,444 159,795 179,134 175,762 167,840 18.27%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - 9,596 - - -
Div Payout % - - - - 88.11% - - -
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 215,930 212,762 201,444 159,795 179,134 175,762 167,840 18.27%
NOSH 159,948 159,971 159,876 159,795 159,941 159,783 159,848 0.04%
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 6.64% 7.08% 7.16% 9.28% 6.70% 7.21% 6.87% -
ROE 5.79% 5.35% 5.78% 9.91% 6.08% 5.46% 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 117.73 100.51 101.63 106.83 101.69 83.41 67.08 45.45%
EPS 7.82 7.12 7.28 9.93 6.81 6.01 4.61 42.18%
DPS 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.35 1.33 1.26 1.00 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 7.36 6.29 6.35 6.67 6.36 5.21 4.19 45.53%
EPS 0.49 0.45 0.46 0.62 0.43 0.38 0.29 41.81%
DPS 0.00 0.00 0.00 0.00 0.38 0.00 0.00 -
NAPS 0.0844 0.0832 0.0788 0.0625 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 3.81 5.87 4.86 4.38 2.97 3.03 3.43 7.24%
P/EPS 57.29 82.87 67.86 47.23 44.35 42.10 49.89 9.64%
EY 1.75 1.21 1.47 2.12 2.25 2.38 2.00 -8.50%
DY 0.00 0.00 0.00 0.00 1.99 0.00 0.00 -
P/NAPS 3.32 4.44 3.92 4.68 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 3.31 3.86 5.41 4.73 4.25 3.44 3.67 -6.64%
P/EPS 49.87 54.49 75.55 50.96 63.44 47.75 53.36 -4.40%
EY 2.01 1.84 1.32 1.96 1.58 2.09 1.87 4.92%
DY 0.00 0.00 0.00 0.00 1.39 0.00 0.00 -
P/NAPS 2.89 2.92 4.37 5.05 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