[KOSSAN] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 97.14%
YoY- 55.72%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 237,236 217,282 199,942 186,340 188,311 160,783 162,485 28.61%
PBT 19,268 17,446 17,603 15,679 15,458 13,790 14,099 23.07%
Tax -3,950 -3,420 -3,580 8,979 -2,950 -2,400 -2,460 37.00%
NP 15,318 14,026 14,023 24,658 12,508 11,390 11,639 20.03%
-
NP to SH 15,318 14,026 14,203 24,658 12,508 11,390 11,639 20.03%
-
Tax Rate 20.50% 19.60% 20.34% -57.27% 19.08% 17.40% 17.45% -
Total Cost 221,918 203,256 185,919 161,682 175,803 149,393 150,846 29.26%
-
Net Worth 283,015 278,280 267,217 252,656 215,930 212,762 201,444 25.36%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 283,015 278,280 267,217 252,656 215,930 212,762 201,444 25.36%
NOSH 159,895 159,931 161,949 159,909 159,948 159,971 159,876 0.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.46% 6.46% 7.01% 13.23% 6.64% 7.08% 7.16% -
ROE 5.41% 5.04% 5.32% 9.76% 5.79% 5.35% 5.78% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 148.37 135.86 123.46 116.53 117.73 100.51 101.63 28.60%
EPS 9.58 8.77 8.77 15.42 7.82 7.12 7.28 20.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.74 1.65 1.58 1.35 1.33 1.26 25.35%
Adjusted Per Share Value based on latest NOSH - 159,909
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 9.27 8.49 7.82 7.28 7.36 6.29 6.35 28.59%
EPS 0.60 0.55 0.56 0.96 0.49 0.45 0.46 19.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1106 0.1088 0.1045 0.0988 0.0844 0.0832 0.0788 25.28%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.48 2.68 3.56 3.90 4.48 5.90 4.94 -
P/RPS 1.67 1.97 2.88 3.35 3.81 5.87 4.86 -50.84%
P/EPS 25.89 30.56 40.59 25.29 57.29 82.87 67.86 -47.30%
EY 3.86 3.27 2.46 3.95 1.75 1.21 1.47 89.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.54 2.16 2.47 3.32 4.44 3.92 -49.56%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 22/08/08 28/05/08 25/02/08 26/11/07 17/08/07 18/05/07 -
Price 2.35 2.31 3.32 3.50 3.90 3.88 5.50 -
P/RPS 1.58 1.70 2.69 3.00 3.31 3.86 5.41 -55.88%
P/EPS 24.53 26.34 37.86 22.70 49.87 54.49 75.55 -52.66%
EY 4.08 3.80 2.64 4.41 2.01 1.84 1.32 111.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.33 2.01 2.22 2.89 2.92 4.37 -54.65%

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