[KOSSAN] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 9.45%
YoY- 27.2%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 30/09/04 CAGR
Revenue 812,296 872,614 682,104 537,526 374,240 374,240 276,580 24.03%
PBT 74,445 72,422 57,796 44,962 35,729 35,729 27,518 22.01%
Tax -17,053 -14,600 -10,413 -7,810 -6,652 -6,521 -4,828 28.69%
NP 57,392 57,822 47,382 37,152 29,077 29,208 22,690 20.38%
-
NP to SH 57,392 57,822 47,382 37,152 29,077 29,208 22,690 20.38%
-
Tax Rate 22.91% 20.16% 18.02% 17.37% 18.62% 18.25% 17.54% -
Total Cost 754,904 814,792 634,721 500,374 345,162 345,032 253,889 24.33%
-
Net Worth 334,197 282,932 215,811 179,045 133,242 151,902 132,547 20.30%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 30/09/04 CAGR
Div 10,989 - - 12,788 8,882 21,319 8,880 4.35%
Div Payout % 19.15% - - 34.42% 30.55% 72.99% 39.14% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 30/09/04 CAGR
Net Worth 334,197 282,932 215,811 179,045 133,242 151,902 132,547 20.30%
NOSH 160,671 159,848 159,860 159,862 66,621 159,897 66,606 19.24%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 30/09/04 CAGR
NP Margin 7.07% 6.63% 6.95% 6.91% 7.77% 7.80% 8.20% -
ROE 17.17% 20.44% 21.96% 20.75% 21.82% 19.23% 17.12% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 30/09/04 CAGR
RPS 505.56 545.90 426.69 336.24 561.74 234.05 415.24 4.01%
EPS 35.72 36.17 29.64 23.24 18.19 18.27 34.07 0.94%
DPS 6.84 0.00 0.00 8.00 13.33 13.33 13.33 -12.48%
NAPS 2.08 1.77 1.35 1.12 2.00 0.95 1.99 0.88%
Adjusted Per Share Value based on latest NOSH - 159,941
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 30/09/04 CAGR
RPS 31.76 34.11 26.67 21.01 14.63 14.63 10.81 24.03%
EPS 2.24 2.26 1.85 1.45 1.14 1.14 0.89 20.26%
DPS 0.43 0.00 0.00 0.50 0.35 0.83 0.35 4.20%
NAPS 0.1307 0.1106 0.0844 0.07 0.0521 0.0594 0.0518 20.32%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 30/09/04 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/06/05 30/09/05 30/09/04 -
Price 4.33 2.48 4.48 3.02 2.18 1.71 1.74 -
P/RPS 0.86 0.45 1.05 0.90 0.39 0.73 0.42 15.40%
P/EPS 12.12 6.86 15.11 12.99 4.99 9.36 5.11 18.84%
EY 8.25 14.59 6.62 7.70 20.02 10.68 19.58 -15.86%
DY 1.58 0.00 0.00 2.65 6.12 7.80 7.66 -27.06%
P/NAPS 2.08 1.40 3.32 2.70 1.09 1.80 0.87 19.03%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 30/09/04 CAGR
Date 24/11/09 20/11/08 26/11/07 16/11/06 19/08/05 17/11/05 09/11/04 -
Price 5.00 2.35 3.90 4.32 1.64 1.74 1.75 -
P/RPS 0.99 0.43 0.91 1.28 0.29 0.74 0.42 18.69%
P/EPS 14.00 6.50 13.16 18.59 3.76 9.53 5.14 22.17%
EY 7.14 15.39 7.60 5.38 26.61 10.50 19.47 -18.16%
DY 1.37 0.00 0.00 1.85 8.13 7.66 7.62 -29.03%
P/NAPS 2.40 1.33 2.89 3.86 0.82 1.83 0.88 22.20%

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