[KOSSAN] YoY Annualized Quarter 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- 23.7%
YoY- 34.3%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 799,768 649,940 107,233 341,628 235,532 147,404 34,231 68.99%
PBT 70,412 56,396 8,801 34,180 25,592 12,084 3,384 65.76%
Tax -14,320 -9,840 -1,432 -6,208 -4,764 -2,008 -796 61.80%
NP 56,092 46,556 7,369 27,972 20,828 10,076 2,588 66.89%
-
NP to SH 56,812 46,556 7,369 27,972 20,828 10,076 2,588 67.25%
-
Tax Rate 20.34% 17.45% 16.27% 18.16% 18.62% 16.62% 23.52% -
Total Cost 743,676 603,384 99,864 313,656 214,704 137,328 31,643 69.16%
-
Net Worth 267,217 201,444 167,840 133,174 125,181 93,104 80,227 22.18%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 267,217 201,444 167,840 133,174 125,181 93,104 80,227 22.18%
NOSH 161,949 159,876 159,848 66,587 66,585 51,724 51,760 20.91%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 7.01% 7.16% 6.87% 8.19% 8.84% 6.84% 7.56% -
ROE 21.26% 23.11% 4.39% 21.00% 16.64% 10.82% 3.23% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 493.84 406.53 67.08 513.05 353.73 284.98 66.13 39.76%
EPS 35.08 29.12 4.61 17.48 31.28 19.48 5.00 38.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.26 1.05 2.00 1.88 1.80 1.55 1.04%
Adjusted Per Share Value based on latest NOSH - 66,587
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 31.27 25.41 4.19 13.36 9.21 5.76 1.34 68.96%
EPS 2.22 1.82 0.29 1.09 0.81 0.39 0.10 67.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1045 0.0788 0.0656 0.0521 0.0489 0.0364 0.0314 22.16%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 3.56 4.94 2.30 2.10 2.04 0.68 0.84 -
P/RPS 0.72 1.22 3.43 0.41 0.58 0.24 1.27 -9.01%
P/EPS 10.15 16.96 49.89 5.00 6.52 3.49 16.80 -8.04%
EY 9.85 5.89 2.00 20.00 15.33 28.65 5.95 8.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 3.92 2.19 1.05 1.09 0.38 0.54 25.96%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 18/05/07 18/05/06 19/05/05 12/05/04 29/05/03 26/04/02 -
Price 3.32 5.50 2.46 2.24 1.89 0.81 0.93 -
P/RPS 0.67 1.35 3.67 0.44 0.53 0.28 1.41 -11.65%
P/EPS 9.46 18.89 53.36 5.33 6.04 4.16 18.60 -10.64%
EY 10.57 5.29 1.87 18.75 16.55 24.05 5.38 11.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 4.37 2.34 1.12 1.01 0.45 0.60 22.30%

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