[KOSSAN] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 7.9%
YoY- 25.12%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 406,318 370,751 341,208 305,678 279,154 255,367 227,894 46.88%
PBT 36,716 35,985 33,632 31,406 29,259 26,080 24,456 31.01%
Tax -7,147 -8,080 -7,555 -7,007 -6,646 -3,691 -3,083 74.89%
NP 29,569 27,905 26,077 24,399 22,613 22,389 21,373 24.08%
-
NP to SH 29,569 27,905 26,077 24,399 22,613 22,389 21,373 24.08%
-
Tax Rate 19.47% 22.45% 22.46% 22.31% 22.71% 14.15% 12.61% -
Total Cost 376,749 342,846 315,131 281,279 256,541 232,978 206,521 49.13%
-
Net Worth 161,532 151,861 133,167 133,174 136,544 132,538 128,594 16.37%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 22,643 22,643 9,988 6,661 6,661 6,661 5,251 164.22%
Div Payout % 76.58% 81.15% 38.30% 27.30% 29.46% 29.75% 24.57% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 161,532 151,861 133,167 133,174 136,544 132,538 128,594 16.37%
NOSH 159,933 159,854 66,583 66,587 66,607 66,602 66,629 78.98%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 7.28% 7.53% 7.64% 7.98% 8.10% 8.77% 9.38% -
ROE 18.31% 18.38% 19.58% 18.32% 16.56% 16.89% 16.62% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 254.06 231.93 512.45 459.06 419.11 383.42 342.03 -17.93%
EPS 18.49 17.46 39.16 36.64 33.95 33.62 32.08 -30.67%
DPS 14.16 14.17 15.00 10.00 10.00 10.00 7.88 47.64%
NAPS 1.01 0.95 2.00 2.00 2.05 1.99 1.93 -34.98%
Adjusted Per Share Value based on latest NOSH - 66,587
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 15.89 14.49 13.34 11.95 10.91 9.98 8.91 46.90%
EPS 1.16 1.09 1.02 0.95 0.88 0.88 0.84 23.93%
DPS 0.89 0.89 0.39 0.26 0.26 0.26 0.21 161.19%
NAPS 0.0632 0.0594 0.0521 0.0521 0.0534 0.0518 0.0503 16.39%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.95 1.71 2.18 2.10 1.72 1.74 1.85 -
P/RPS 0.77 0.74 0.43 0.46 0.41 0.45 0.54 26.60%
P/EPS 10.55 9.80 5.57 5.73 5.07 5.18 5.77 49.36%
EY 9.48 10.21 17.97 17.45 19.74 19.32 17.34 -33.06%
DY 7.26 8.28 6.88 4.76 5.81 5.75 4.26 42.53%
P/NAPS 1.93 1.80 1.09 1.05 0.84 0.87 0.96 59.08%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 17/11/05 19/08/05 19/05/05 24/02/05 09/11/04 20/08/04 -
Price 2.23 1.74 1.64 2.24 1.91 1.75 1.66 -
P/RPS 0.88 0.75 0.32 0.49 0.46 0.46 0.49 47.59%
P/EPS 12.06 9.97 4.19 6.11 5.63 5.21 5.17 75.61%
EY 8.29 10.03 23.88 16.36 17.77 19.21 19.32 -43.02%
DY 6.35 8.14 9.15 4.46 5.24 5.72 4.75 21.28%
P/NAPS 2.21 1.83 0.82 1.12 0.93 0.88 0.86 87.29%

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