[KOSSAN] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
17-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 0.45%
YoY- 28.72%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 654,461 511,578 403,145 280,680 207,435 132,927 112,778 34.01%
PBT 54,317 43,347 33,722 26,797 20,639 13,295 12,406 27.87%
Tax -10,950 -7,810 -5,858 -4,891 -3,621 -1,854 -2,307 29.60%
NP 43,367 35,537 27,864 21,906 17,018 11,441 10,099 27.46%
-
NP to SH 43,367 35,537 27,864 21,906 17,018 11,441 10,099 27.46%
-
Tax Rate 20.16% 18.02% 17.37% 18.25% 17.54% 13.95% 18.60% -
Total Cost 611,094 476,041 375,281 258,774 190,417 121,486 102,679 34.58%
-
Net Worth 282,932 215,811 179,045 151,902 132,547 106,219 87,434 21.59%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - 9,591 15,989 6,660 1,919 - -
Div Payout % - - 34.42% 72.99% 39.14% 16.78% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 282,932 215,811 179,045 151,902 132,547 106,219 87,434 21.59%
NOSH 159,848 159,860 159,862 159,897 66,606 63,987 51,736 20.66%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 6.63% 6.95% 6.91% 7.80% 8.20% 8.61% 8.95% -
ROE 15.33% 16.47% 15.56% 14.42% 12.84% 10.77% 11.55% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 409.42 320.02 252.18 175.54 311.43 207.74 217.98 11.06%
EPS 27.13 22.23 17.43 13.70 25.55 17.88 19.52 5.63%
DPS 0.00 0.00 6.00 10.00 10.00 3.00 0.00 -
NAPS 1.77 1.35 1.12 0.95 1.99 1.66 1.69 0.77%
Adjusted Per Share Value based on latest NOSH - 159,854
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 25.59 20.00 15.76 10.97 8.11 5.20 4.41 34.01%
EPS 1.70 1.39 1.09 0.86 0.67 0.45 0.39 27.78%
DPS 0.00 0.00 0.37 0.63 0.26 0.08 0.00 -
NAPS 0.1106 0.0844 0.07 0.0594 0.0518 0.0415 0.0342 21.58%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 2.48 4.48 3.02 1.71 1.74 1.07 0.75 -
P/RPS 0.61 1.40 1.20 0.97 0.56 0.52 0.34 10.22%
P/EPS 9.14 20.15 17.33 12.48 6.81 5.98 3.84 15.53%
EY 10.94 4.96 5.77 8.01 14.68 16.71 26.03 -13.44%
DY 0.00 0.00 1.99 5.85 5.75 2.80 0.00 -
P/NAPS 1.40 3.32 2.70 1.80 0.87 0.64 0.44 21.25%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 20/11/08 26/11/07 16/11/06 17/11/05 09/11/04 13/11/03 21/11/02 -
Price 2.35 3.90 4.32 1.74 1.75 1.17 0.75 -
P/RPS 0.57 1.22 1.71 0.99 0.56 0.56 0.34 8.98%
P/EPS 8.66 17.54 24.78 12.70 6.85 6.54 3.84 14.50%
EY 11.54 5.70 4.03 7.87 14.60 15.28 26.03 -12.66%
DY 0.00 0.00 1.39 5.75 5.71 2.56 0.00 -
P/NAPS 1.33 2.89 3.86 1.83 0.88 0.70 0.44 20.22%

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