[KOSSAN] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 12.6%
YoY- 49.39%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 107,287 71,720 47,933 38,336 34,436 26,816 26,403 -1.47%
PBT 9,351 8,620 5,441 3,862 2,660 2,023 1,362 -2.02%
Tax -2,092 -3,025 -70 409 199 -758 149 -
NP 7,259 5,595 5,371 4,271 2,859 1,265 1,511 -1.65%
-
NP to SH 7,259 5,595 5,371 4,271 2,859 1,265 1,511 -1.65%
-
Tax Rate 22.37% 35.09% 1.29% -10.59% -7.48% 37.47% -10.94% -
Total Cost 100,028 66,125 42,562 34,065 31,577 25,551 24,892 -1.46%
-
Net Worth 161,532 136,544 113,471 91,114 78,583 74,655 72,962 -0.84%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - 744 746 2,587 -
Div Payout % - - - - 26.04% 59.02% 171.23% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 161,532 136,544 113,471 91,114 78,583 74,655 72,962 -0.84%
NOSH 159,933 66,607 63,039 51,769 51,699 51,844 51,746 -1.19%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 6.77% 7.80% 11.21% 11.14% 8.30% 4.72% 5.72% -
ROE 4.49% 4.10% 4.73% 4.69% 3.64% 1.69% 2.07% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 67.08 107.68 76.04 74.05 66.61 51.72 51.02 -0.29%
EPS 4.54 8.40 8.52 8.25 5.53 2.44 2.92 -0.46%
DPS 0.00 0.00 0.00 0.00 1.44 1.44 5.00 -
NAPS 1.01 2.05 1.80 1.76 1.52 1.44 1.41 0.35%
Adjusted Per Share Value based on latest NOSH - 51,769
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 4.19 2.80 1.87 1.50 1.35 1.05 1.03 -1.48%
EPS 0.28 0.22 0.21 0.17 0.11 0.05 0.06 -1.62%
DPS 0.00 0.00 0.00 0.00 0.03 0.03 0.10 -
NAPS 0.0632 0.0534 0.0444 0.0356 0.0307 0.0292 0.0285 -0.84%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.95 1.72 1.10 0.81 0.86 0.75 0.00 -
P/RPS 2.91 1.60 1.45 1.09 1.29 1.45 0.00 -100.00%
P/EPS 42.96 20.48 12.91 9.82 15.55 30.74 0.00 -100.00%
EY 2.33 4.88 7.75 10.19 6.43 3.25 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 1.67 1.92 0.00 -
P/NAPS 1.93 0.84 0.61 0.46 0.57 0.52 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 24/02/05 25/02/04 27/02/03 22/02/02 23/02/01 25/02/00 -
Price 2.23 1.91 1.85 0.72 0.81 0.76 1.96 -
P/RPS 3.32 1.77 2.43 0.97 1.22 1.47 3.84 0.15%
P/EPS 49.13 22.74 21.71 8.73 14.65 31.15 67.12 0.33%
EY 2.04 4.40 4.61 11.46 6.83 3.21 1.49 -0.33%
DY 0.00 0.00 0.00 0.00 1.78 1.89 2.55 -
P/NAPS 2.21 0.93 1.03 0.41 0.53 0.53 1.39 -0.49%

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