[KOSSAN] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 56.78%
YoY- 50.51%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 842,135 897,194 702,637 573,965 384,192 279,155 179,640 29.33%
PBT 85,828 72,906 58,318 48,453 36,181 29,259 18,669 28.91%
Tax -18,494 -13,722 -3,234 -4,768 -7,156 -6,646 -1,931 45.67%
NP 67,334 59,184 55,084 43,685 29,025 22,613 16,738 26.08%
-
NP to SH 67,334 59,184 55,084 43,685 29,025 22,613 16,738 26.08%
-
Tax Rate 21.55% 18.82% 5.55% 9.84% 19.78% 22.71% 10.34% -
Total Cost 774,801 838,010 647,553 530,280 355,167 256,542 162,902 29.65%
-
Net Worth 359,164 297,374 251,012 202,999 161,505 136,543 113,424 21.15%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 8,262 9,320 9,321 9,590 - 6,660 1,890 27.84%
Div Payout % 12.27% 15.75% 16.92% 21.95% - 29.46% 11.29% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 359,164 297,374 251,012 202,999 161,505 136,543 113,424 21.15%
NOSH 161,060 159,878 159,880 159,842 159,906 66,606 63,013 16.91%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 8.00% 6.60% 7.84% 7.61% 7.55% 8.10% 9.32% -
ROE 18.75% 19.90% 21.94% 21.52% 17.97% 16.56% 14.76% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 522.87 561.17 439.48 359.08 240.26 419.11 285.08 10.62%
EPS 20.85 36.68 34.46 27.37 18.16 33.95 26.96 -4.18%
DPS 5.13 5.83 5.83 6.00 0.00 10.00 3.00 9.34%
NAPS 2.23 1.86 1.57 1.27 1.01 2.05 1.80 3.63%
Adjusted Per Share Value based on latest NOSH - 159,795
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 32.92 35.08 27.47 22.44 15.02 10.91 7.02 29.34%
EPS 2.63 2.31 2.15 1.71 1.13 0.88 0.65 26.20%
DPS 0.32 0.36 0.36 0.37 0.00 0.26 0.07 28.79%
NAPS 0.1404 0.1163 0.0981 0.0794 0.0631 0.0534 0.0443 21.17%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 5.43 2.80 3.90 4.68 1.95 1.72 1.10 -
P/RPS 1.04 0.50 0.89 1.30 0.81 0.41 0.39 17.74%
P/EPS 12.99 7.56 11.32 17.12 10.74 5.07 4.14 20.97%
EY 7.70 13.22 8.83 5.84 9.31 19.74 24.15 -17.33%
DY 0.94 2.08 1.49 1.28 0.00 5.81 2.73 -16.26%
P/NAPS 2.43 1.51 2.48 3.69 1.93 0.84 0.61 25.87%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 20/02/09 25/02/08 14/02/07 24/02/06 24/02/05 25/02/04 -
Price 6.86 2.99 3.50 5.05 2.23 1.91 1.85 -
P/RPS 1.31 0.53 0.80 1.41 0.93 0.46 0.65 12.37%
P/EPS 16.41 8.08 10.16 18.48 12.29 5.63 6.96 15.35%
EY 6.09 12.38 9.84 5.41 8.14 17.77 14.36 -13.31%
DY 0.75 1.95 1.67 1.19 0.00 5.24 1.62 -12.03%
P/NAPS 3.08 1.61 2.23 3.98 2.21 0.93 1.03 20.00%

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