[KOSSAN] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
18-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 6.57%
YoY- 531.78%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 1,051,076 809,488 799,768 649,940 107,233 341,628 235,532 28.29%
PBT 155,116 73,100 70,412 56,396 8,801 34,180 25,592 35.00%
Tax -33,200 -16,968 -14,320 -9,840 -1,432 -6,208 -4,764 38.18%
NP 121,916 56,132 56,092 46,556 7,369 27,972 20,828 34.22%
-
NP to SH 121,516 56,132 56,812 46,556 7,369 27,972 20,828 34.15%
-
Tax Rate 21.40% 23.21% 20.34% 17.45% 16.27% 18.16% 18.62% -
Total Cost 929,160 753,356 743,676 603,384 99,864 313,656 214,704 27.64%
-
Net Worth 319,778 314,176 267,217 201,444 167,840 133,174 125,181 16.91%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 319,778 314,176 267,217 201,444 167,840 133,174 125,181 16.91%
NOSH 159,889 161,116 161,949 159,876 159,848 66,587 66,585 15.71%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 11.60% 6.93% 7.01% 7.16% 6.87% 8.19% 8.84% -
ROE 38.00% 17.87% 21.26% 23.11% 4.39% 21.00% 16.64% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 657.38 502.43 493.84 406.53 67.08 513.05 353.73 10.87%
EPS 38.00 35.12 35.08 29.12 4.61 17.48 31.28 3.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.95 1.65 1.26 1.05 2.00 1.88 1.03%
Adjusted Per Share Value based on latest NOSH - 159,876
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 41.09 31.65 31.27 25.41 4.19 13.36 9.21 28.29%
EPS 4.75 2.19 2.22 1.82 0.29 1.09 0.81 34.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.125 0.1228 0.1045 0.0788 0.0656 0.0521 0.0489 16.92%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 8.00 2.88 3.56 4.94 2.30 2.10 2.04 -
P/RPS 1.22 0.57 0.72 1.22 3.43 0.41 0.58 13.18%
P/EPS 10.53 8.27 10.15 16.96 49.89 5.00 6.52 8.31%
EY 9.50 12.10 9.85 5.89 2.00 20.00 15.33 -7.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 1.48 2.16 3.92 2.19 1.05 1.09 24.18%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 20/05/10 21/05/09 28/05/08 18/05/07 18/05/06 19/05/05 12/05/04 -
Price 7.52 3.60 3.32 5.50 2.46 2.24 1.89 -
P/RPS 1.14 0.72 0.67 1.35 3.67 0.44 0.53 13.60%
P/EPS 9.89 10.33 9.46 18.89 53.36 5.33 6.04 8.56%
EY 10.11 9.68 10.57 5.29 1.87 18.75 16.55 -7.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.76 1.85 2.01 4.37 2.34 1.12 1.01 24.48%

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