[KOSSAN] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
14-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 30.92%
YoY- 4.6%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 646,536 481,004 260,330 166,262 143,910 59,902 102,576 30.06%
PBT 55,776 40,944 27,164 15,726 15,488 837 3,332 49.53%
Tax -9,720 -7,000 -4,850 -2,534 -2,876 -286 -1,302 33.25%
NP 46,056 33,944 22,314 13,192 12,612 551 2,030 56.17%
-
NP to SH 46,056 33,944 22,314 13,192 12,612 551 2,030 56.17%
-
Tax Rate 17.43% 17.10% 17.85% 16.11% 18.57% 34.17% 39.08% -
Total Cost 600,480 447,060 238,016 153,070 131,298 59,351 100,546 29.07%
-
Net Worth 212,689 175,792 128,555 96,269 83,804 75,372 73,535 16.37%
Dividend
30/06/07 30/06/06 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - 6,660 - - - - -
Div Payout % - - 29.85% - - - - -
Equity
30/06/07 30/06/06 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 212,689 175,792 128,555 96,269 83,804 75,372 73,535 16.37%
NOSH 159,916 159,783 66,608 62,109 51,730 51,981 51,785 17.47%
Ratio Analysis
30/06/07 30/06/06 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 7.12% 7.06% 8.57% 7.93% 8.76% 0.92% 1.98% -
ROE 21.65% 19.31% 17.36% 13.70% 15.05% 0.73% 2.76% -
Per Share
30/06/07 30/06/06 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 404.30 300.98 390.83 267.69 278.19 115.24 198.08 10.72%
EPS 28.80 21.24 33.50 21.24 24.38 1.06 3.92 32.94%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.10 1.93 1.55 1.62 1.45 1.42 -0.93%
Adjusted Per Share Value based on latest NOSH - 62,054
30/06/07 30/06/06 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 25.28 18.80 10.18 6.50 5.63 2.34 4.01 30.07%
EPS 1.80 1.33 0.87 0.52 0.49 0.02 0.08 55.98%
DPS 0.00 0.00 0.26 0.00 0.00 0.00 0.00 -
NAPS 0.0832 0.0687 0.0503 0.0376 0.0328 0.0295 0.0287 16.41%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/06/07 30/06/06 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 5.90 2.53 1.85 0.71 0.87 0.61 1.25 -
P/RPS 1.46 0.84 0.47 0.27 0.31 0.53 0.63 12.75%
P/EPS 20.49 11.91 5.52 3.34 3.57 57.55 31.89 -6.12%
EY 4.88 8.40 18.11 29.92 28.02 1.74 3.14 6.49%
DY 0.00 0.00 5.41 0.00 0.00 0.00 0.00 -
P/NAPS 4.44 2.30 0.96 0.46 0.54 0.42 0.88 26.00%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 17/08/07 17/08/06 20/08/04 14/08/03 09/10/02 24/08/01 18/08/00 -
Price 3.88 2.87 1.66 1.00 0.75 0.64 1.25 -
P/RPS 0.96 0.95 0.42 0.37 0.27 0.56 0.63 6.19%
P/EPS 13.47 13.51 4.96 4.71 3.08 60.38 31.89 -11.57%
EY 7.42 7.40 20.18 21.24 32.51 1.66 3.14 13.06%
DY 0.00 0.00 6.02 0.00 0.00 0.00 0.00 -
P/NAPS 2.92 2.61 0.86 0.65 0.46 0.44 0.88 18.68%

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