[KOSSAN] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
17-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -1.07%
YoY- 35.68%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/04 30/06/03 CAGR
Revenue 1,038,526 798,268 834,448 646,536 481,004 260,330 166,262 29.88%
PBT 150,078 70,076 70,098 55,776 40,944 27,164 15,726 37.98%
Tax -28,860 -14,560 -14,000 -9,720 -7,000 -4,850 -2,534 41.51%
NP 121,218 55,516 56,098 46,056 33,944 22,314 13,192 37.24%
-
NP to SH 120,782 55,516 56,098 46,056 33,944 22,314 13,192 37.17%
-
Tax Rate 19.23% 20.78% 19.97% 17.43% 17.10% 17.85% 16.11% -
Total Cost 917,308 742,752 778,350 600,480 447,060 238,016 153,070 29.12%
-
Net Worth 402,819 329,606 278,092 212,689 175,792 128,555 96,269 22.66%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/04 30/06/03 CAGR
Div - - - - - 6,660 - -
Div Payout % - - - - - 29.85% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/04 30/06/03 CAGR
Net Worth 402,819 329,606 278,092 212,689 175,792 128,555 96,269 22.66%
NOSH 159,849 161,571 159,823 159,916 159,783 66,608 62,109 14.44%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/04 30/06/03 CAGR
NP Margin 11.67% 6.95% 6.72% 7.12% 7.06% 8.57% 7.93% -
ROE 29.98% 16.84% 20.17% 21.65% 19.31% 17.36% 13.70% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/04 30/06/03 CAGR
RPS 649.69 494.06 522.11 404.30 300.98 390.83 267.69 13.49%
EPS 75.56 34.36 35.10 28.80 21.24 33.50 21.24 19.85%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.52 2.04 1.74 1.33 1.10 1.93 1.55 7.18%
Adjusted Per Share Value based on latest NOSH - 159,971
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/04 30/06/03 CAGR
RPS 40.60 31.21 32.62 25.28 18.80 10.18 6.50 29.88%
EPS 4.72 2.17 2.19 1.80 1.33 0.87 0.52 37.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.26 0.00 -
NAPS 0.1575 0.1289 0.1087 0.0832 0.0687 0.0503 0.0376 22.68%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/04 30/06/03 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/04 30/06/03 -
Price 7.60 3.72 2.68 5.90 2.53 1.85 0.71 -
P/RPS 1.17 0.75 0.51 1.46 0.84 0.47 0.27 23.28%
P/EPS 10.06 10.83 7.64 20.49 11.91 5.52 3.34 17.04%
EY 9.94 9.24 13.10 4.88 8.40 18.11 29.92 -14.55%
DY 0.00 0.00 0.00 0.00 0.00 5.41 0.00 -
P/NAPS 3.02 1.82 1.54 4.44 2.30 0.96 0.46 30.81%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/04 30/06/03 CAGR
Date 26/08/10 20/08/09 22/08/08 17/08/07 17/08/06 20/08/04 14/08/03 -
Price 3.46 3.86 2.31 3.88 2.87 1.66 1.00 -
P/RPS 0.53 0.78 0.44 0.96 0.95 0.42 0.37 5.26%
P/EPS 4.58 11.23 6.58 13.47 13.51 4.96 4.71 -0.39%
EY 21.84 8.90 15.19 7.42 7.40 20.18 21.24 0.39%
DY 0.00 0.00 0.00 0.00 0.00 6.02 0.00 -
P/NAPS 1.37 1.89 1.33 2.92 2.61 0.86 0.65 11.23%

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