[KOSSAN] QoQ TTM Result on 31-Mar-2001 [#1]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
30-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -15.27%
YoY- -18.19%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 128,202 120,582 113,778 109,914 105,165 104,752 101,230 17.00%
PBT 4,909 4,272 3,425 3,722 4,254 3,593 4,165 11.54%
Tax 289 -668 -946 -1,164 -1,696 -789 -466 -
NP 5,198 3,604 2,479 2,558 2,558 2,804 3,699 25.38%
-
NP to SH 4,777 3,183 2,058 2,137 2,522 2,768 3,663 19.30%
-
Tax Rate -5.89% 15.64% 27.62% 31.27% 39.87% 21.96% 11.19% -
Total Cost 123,004 116,978 111,299 107,356 102,607 101,948 97,531 16.68%
-
Net Worth 78,583 76,634 74,968 74,324 74,655 73,629 73,518 4.52%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 744 746 746 746 746 2,587 2,587 -56.33%
Div Payout % 15.58% 23.45% 36.28% 34.93% 29.60% 93.47% 70.63% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 78,583 76,634 74,968 74,324 74,655 73,629 73,518 4.52%
NOSH 51,699 51,780 51,702 51,975 51,844 51,489 51,773 -0.09%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 4.05% 2.99% 2.18% 2.33% 2.43% 2.68% 3.65% -
ROE 6.08% 4.15% 2.75% 2.88% 3.38% 3.76% 4.98% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 247.97 232.87 220.06 211.47 202.85 203.44 195.53 17.11%
EPS 9.24 6.15 3.98 4.11 4.86 5.38 7.08 19.36%
DPS 1.44 1.44 1.44 1.44 1.44 5.00 5.00 -56.29%
NAPS 1.52 1.48 1.45 1.43 1.44 1.43 1.42 4.62%
Adjusted Per Share Value based on latest NOSH - 51,975
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 5.01 4.71 4.45 4.30 4.11 4.10 3.96 16.92%
EPS 0.19 0.12 0.08 0.08 0.10 0.11 0.14 22.51%
DPS 0.03 0.03 0.03 0.03 0.03 0.10 0.10 -55.08%
NAPS 0.0307 0.03 0.0293 0.0291 0.0292 0.0288 0.0287 4.58%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 0.86 0.62 0.61 0.63 0.75 1.01 1.25 -
P/RPS 0.35 0.27 0.28 0.30 0.37 0.50 0.64 -33.05%
P/EPS 9.31 10.09 15.32 15.32 15.42 18.79 17.67 -34.68%
EY 10.74 9.91 6.53 6.53 6.49 5.32 5.66 53.09%
DY 1.67 2.32 2.36 2.29 1.92 4.95 4.00 -44.05%
P/NAPS 0.57 0.42 0.42 0.44 0.52 0.71 0.88 -25.07%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 22/02/02 23/11/01 24/08/01 30/05/01 23/02/01 24/11/00 18/08/00 -
Price 0.81 0.82 0.64 0.70 0.76 0.94 1.25 -
P/RPS 0.33 0.35 0.29 0.33 0.37 0.46 0.64 -35.62%
P/EPS 8.77 13.34 16.08 17.03 15.62 17.49 17.67 -37.23%
EY 11.41 7.50 6.22 5.87 6.40 5.72 5.66 59.37%
DY 1.78 1.76 2.25 2.06 1.89 5.32 4.00 -41.62%
P/NAPS 0.53 0.55 0.44 0.49 0.53 0.66 0.88 -28.61%

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