[KOSSAN] YoY 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- 0.8%
YoY- 31.19%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 237,236 188,311 162,643 106,812 77,269 49,796 40,823 34.04%
PBT 19,268 15,458 13,250 9,410 7,057 5,433 4,662 26.65%
Tax -3,950 -2,950 -2,358 -1,721 -1,196 -588 -869 28.67%
NP 15,318 12,508 10,892 7,689 5,861 4,845 3,793 26.16%
-
NP to SH 15,318 12,508 10,892 7,689 5,861 4,845 3,793 26.16%
-
Tax Rate 20.50% 19.08% 17.80% 18.29% 16.95% 10.82% 18.64% -
Total Cost 221,918 175,803 151,751 99,123 71,408 44,951 37,030 34.73%
-
Net Worth 283,015 215,930 179,134 151,861 132,538 106,244 87,451 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 - - 9,596 15,985 3,330 1,920 - -
Div Payout % - - 88.11% 207.90% 56.82% 39.63% - -
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 283,015 215,930 179,134 151,861 132,538 106,244 87,451 21.59%
NOSH 159,895 159,948 159,941 159,854 66,602 64,002 51,746 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 6.46% 6.64% 6.70% 7.20% 7.59% 9.73% 9.29% -
ROE 5.41% 5.79% 6.08% 5.06% 4.42% 4.56% 4.34% -
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 148.37 117.73 101.69 66.82 116.02 77.80 78.89 11.09%
EPS 9.58 7.82 6.81 4.81 8.80 7.57 7.33 4.55%
DPS 0.00 0.00 6.00 10.00 5.00 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 9.27 7.36 6.36 4.18 3.02 1.95 1.60 33.98%
EPS 0.60 0.49 0.43 0.30 0.23 0.19 0.15 25.96%
DPS 0.00 0.00 0.38 0.62 0.13 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 1.67 3.81 2.97 2.56 1.50 1.38 0.95 9.84%
P/EPS 25.89 57.29 44.35 35.55 19.77 14.13 10.23 16.72%
EY 3.86 1.75 2.25 2.81 5.06 7.07 9.77 -14.32%
DY 0.00 0.00 1.99 5.85 2.87 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 1.58 3.31 4.25 2.60 1.51 1.50 0.95 8.84%
P/EPS 24.53 49.87 63.44 36.17 19.89 15.46 10.23 15.67%
EY 4.08 2.01 1.58 2.76 5.03 6.47 9.77 -13.53%
DY 0.00 0.00 1.39 5.75 2.86 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