[KOSSAN] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 2.88%
YoY- 27.54%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 CAGR
Revenue 1,059,864 812,296 872,614 682,104 537,526 374,240 374,240 23.13%
PBT 150,864 74,445 72,422 57,796 44,962 35,729 35,729 33.36%
Tax -32,009 -17,053 -14,600 -10,413 -7,810 -6,652 -6,521 37.44%
NP 118,854 57,392 57,822 47,382 37,152 29,077 29,208 32.38%
-
NP to SH 118,589 57,392 57,822 47,382 37,152 29,077 29,208 32.32%
-
Tax Rate 21.22% 22.91% 20.16% 18.02% 17.37% 18.62% 18.25% -
Total Cost 941,009 754,904 814,792 634,721 500,374 345,162 345,032 22.20%
-
Net Worth 418,813 334,197 282,932 215,811 179,045 133,242 151,902 22.47%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 CAGR
Div 38,364 10,989 - - 12,788 8,882 21,319 12.46%
Div Payout % 32.35% 19.15% - - 34.42% 30.55% 72.99% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 CAGR
Net Worth 418,813 334,197 282,932 215,811 179,045 133,242 151,902 22.47%
NOSH 319,705 160,671 159,848 159,860 159,862 66,621 159,897 14.85%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 CAGR
NP Margin 11.21% 7.07% 6.63% 6.95% 6.91% 7.77% 7.80% -
ROE 28.32% 17.17% 20.44% 21.96% 20.75% 21.82% 19.23% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 CAGR
RPS 331.51 505.56 545.90 426.69 336.24 561.74 234.05 7.20%
EPS 37.09 35.72 36.17 29.64 23.24 18.19 18.27 15.20%
DPS 12.00 6.84 0.00 0.00 8.00 13.33 13.33 -2.07%
NAPS 1.31 2.08 1.77 1.35 1.12 2.00 0.95 6.63%
Adjusted Per Share Value based on latest NOSH - 159,948
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 CAGR
RPS 41.44 31.76 34.11 26.67 21.01 14.63 14.63 23.13%
EPS 4.64 2.24 2.26 1.85 1.45 1.14 1.14 32.39%
DPS 1.50 0.43 0.00 0.00 0.50 0.35 0.83 12.55%
NAPS 0.1637 0.1307 0.1106 0.0844 0.07 0.0521 0.0594 22.46%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/06/05 30/09/05 -
Price 2.97 4.33 2.48 4.48 3.02 2.18 1.71 -
P/RPS 0.90 0.86 0.45 1.05 0.90 0.39 0.73 4.27%
P/EPS 8.01 12.12 6.86 15.11 12.99 4.99 9.36 -3.06%
EY 12.49 8.25 14.59 6.62 7.70 20.02 10.68 3.17%
DY 4.04 1.58 0.00 0.00 2.65 6.12 7.80 -12.32%
P/NAPS 2.27 2.08 1.40 3.32 2.70 1.09 1.80 4.74%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 CAGR
Date 18/11/10 24/11/09 20/11/08 26/11/07 16/11/06 19/08/05 17/11/05 -
Price 3.21 5.00 2.35 3.90 4.32 1.64 1.74 -
P/RPS 0.97 0.99 0.43 0.91 1.28 0.29 0.74 5.55%
P/EPS 8.65 14.00 6.50 13.16 18.59 3.76 9.53 -1.91%
EY 11.56 7.14 15.39 7.60 5.38 26.61 10.50 1.94%
DY 3.74 1.37 0.00 0.00 1.85 8.13 7.66 -13.35%
P/NAPS 2.45 2.40 1.33 2.89 3.86 0.82 1.83 6.00%

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