[KOSSAN] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 10.03%
YoY- 25.87%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 656,627 629,113 573,861 510,432 454,601 428,144 406,318 37.83%
PBT 55,983 53,864 48,566 43,073 39,233 36,972 36,716 32.57%
Tax -6,227 -5,895 -4,867 -7,950 -7,313 -7,027 -7,147 -8.80%
NP 49,756 47,969 43,699 35,123 31,920 29,945 29,569 41.60%
-
NP to SH 49,756 47,969 43,699 35,123 31,920 29,945 29,569 41.60%
-
Tax Rate 11.12% 10.94% 10.02% 18.46% 18.64% 19.01% 19.47% -
Total Cost 606,871 581,144 530,162 475,309 422,681 398,199 376,749 37.53%
-
Net Worth 212,762 201,444 159,795 179,134 175,762 167,840 161,532 20.21%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - 15,985 22,643 22,643 -
Div Payout % - - - - 50.08% 75.62% 76.58% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 212,762 201,444 159,795 179,134 175,762 167,840 161,532 20.21%
NOSH 159,971 159,876 159,795 159,941 159,783 159,848 159,933 0.01%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 7.58% 7.62% 7.61% 6.88% 7.02% 6.99% 7.28% -
ROE 23.39% 23.81% 27.35% 19.61% 18.16% 17.84% 18.31% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 410.46 393.50 359.12 319.14 284.51 267.84 254.06 37.80%
EPS 31.10 30.00 27.35 21.96 19.98 18.73 18.49 41.56%
DPS 0.00 0.00 0.00 0.00 10.00 14.17 14.16 -
NAPS 1.33 1.26 1.00 1.12 1.10 1.05 1.01 20.20%
Adjusted Per Share Value based on latest NOSH - 159,941
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 25.67 24.60 22.44 19.96 17.77 16.74 15.89 37.80%
EPS 1.95 1.88 1.71 1.37 1.25 1.17 1.16 41.51%
DPS 0.00 0.00 0.00 0.00 0.62 0.89 0.89 -
NAPS 0.0832 0.0788 0.0625 0.07 0.0687 0.0656 0.0632 20.17%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 5.90 4.94 4.68 3.02 2.53 2.30 1.95 -
P/RPS 1.44 1.26 1.30 0.95 0.89 0.86 0.77 51.96%
P/EPS 18.97 16.46 17.11 13.75 12.66 12.28 10.55 48.02%
EY 5.27 6.07 5.84 7.27 7.90 8.14 9.48 -32.46%
DY 0.00 0.00 0.00 0.00 3.95 6.16 7.26 -
P/NAPS 4.44 3.92 4.68 2.70 2.30 2.19 1.93 74.53%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 17/08/07 18/05/07 14/02/07 16/11/06 17/08/06 18/05/06 24/02/06 -
Price 3.88 5.50 5.05 4.32 2.87 2.46 2.23 -
P/RPS 0.95 1.40 1.41 1.35 1.01 0.92 0.88 5.24%
P/EPS 12.47 18.33 18.47 19.67 14.37 13.13 12.06 2.26%
EY 8.02 5.46 5.42 5.08 6.96 7.62 8.29 -2.18%
DY 0.00 0.00 0.00 0.00 3.48 5.76 6.35 -
P/NAPS 2.92 4.37 5.05 3.86 2.61 2.34 2.21 20.47%

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