[KOSSAN] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
26-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 62.99%
YoY- 264.34%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 151,114 147,214 140,255 134,166 128,202 120,582 113,778 20.76%
PBT 16,268 15,066 11,816 8,655 4,909 4,272 3,425 181.76%
Tax -1,898 -2,108 -1,284 -869 289 -668 -946 58.87%
NP 14,370 12,958 10,532 7,786 5,198 3,604 2,479 221.65%
-
NP to SH 14,370 12,958 10,532 7,786 4,777 3,183 2,058 264.02%
-
Tax Rate 11.67% 13.99% 10.87% 10.04% -5.89% 15.64% 27.62% -
Total Cost 136,744 134,256 129,723 126,380 123,004 116,978 111,299 14.66%
-
Net Worth 91,114 87,451 83,771 80,227 78,583 76,634 74,968 13.84%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - 744 744 744 744 746 746 -
Div Payout % - 5.75% 7.07% 9.56% 15.58% 23.45% 36.28% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 91,114 87,451 83,771 80,227 78,583 76,634 74,968 13.84%
NOSH 51,769 51,746 51,710 51,760 51,699 51,780 51,702 0.08%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 9.51% 8.80% 7.51% 5.80% 4.05% 2.99% 2.18% -
ROE 15.77% 14.82% 12.57% 9.70% 6.08% 4.15% 2.75% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 291.90 284.49 271.23 259.21 247.97 232.87 220.06 20.66%
EPS 27.76 25.04 20.37 15.04 9.24 6.15 3.98 263.76%
DPS 0.00 1.44 1.44 1.44 1.44 1.44 1.44 -
NAPS 1.76 1.69 1.62 1.55 1.52 1.48 1.45 13.74%
Adjusted Per Share Value based on latest NOSH - 51,760
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 5.91 5.76 5.48 5.25 5.01 4.71 4.45 20.76%
EPS 0.56 0.51 0.41 0.30 0.19 0.12 0.08 264.63%
DPS 0.00 0.03 0.03 0.03 0.03 0.03 0.03 -
NAPS 0.0356 0.0342 0.0328 0.0314 0.0307 0.03 0.0293 13.82%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.81 0.75 0.87 0.84 0.86 0.62 0.61 -
P/RPS 0.28 0.26 0.32 0.32 0.35 0.27 0.28 0.00%
P/EPS 2.92 3.00 4.27 5.58 9.31 10.09 15.32 -66.78%
EY 34.27 33.39 23.41 17.91 10.74 9.91 6.53 201.08%
DY 0.00 1.92 1.66 1.71 1.67 2.32 2.36 -
P/NAPS 0.46 0.44 0.54 0.54 0.57 0.42 0.42 6.23%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 21/11/02 09/10/02 26/04/02 22/02/02 23/11/01 24/08/01 -
Price 0.72 0.75 0.75 0.93 0.81 0.82 0.64 -
P/RPS 0.25 0.26 0.28 0.36 0.33 0.35 0.29 -9.39%
P/EPS 2.59 3.00 3.68 6.18 8.77 13.34 16.08 -70.29%
EY 38.55 33.39 27.16 16.17 11.41 7.50 6.22 236.28%
DY 0.00 1.92 1.92 1.55 1.78 1.76 2.25 -
P/NAPS 0.41 0.44 0.46 0.60 0.53 0.55 0.44 -4.58%

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