[KOSSAN] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -4.54%
YoY- 4.17%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 186,340 170,716 107,287 71,720 47,933 38,336 34,436 32.48%
PBT 15,679 14,844 9,351 8,620 5,441 3,862 2,660 34.38%
Tax 8,979 991 -2,092 -3,025 -70 409 199 88.62%
NP 24,658 15,835 7,259 5,595 5,371 4,271 2,859 43.18%
-
NP to SH 24,658 15,835 7,259 5,595 5,371 4,271 2,859 43.18%
-
Tax Rate -57.27% -6.68% 22.37% 35.09% 1.29% -10.59% -7.48% -
Total Cost 161,682 154,881 100,028 66,125 42,562 34,065 31,577 31.26%
-
Net Worth 252,656 159,795 161,532 136,544 113,471 91,114 78,583 21.47%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - 744 -
Div Payout % - - - - - - 26.04% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 252,656 159,795 161,532 136,544 113,471 91,114 78,583 21.47%
NOSH 159,909 159,795 159,933 66,607 63,039 51,769 51,699 20.69%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 13.23% 9.28% 6.77% 7.80% 11.21% 11.14% 8.30% -
ROE 9.76% 9.91% 4.49% 4.10% 4.73% 4.69% 3.64% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 116.53 106.83 67.08 107.68 76.04 74.05 66.61 9.76%
EPS 15.42 9.93 4.54 8.40 8.52 8.25 5.53 18.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.44 -
NAPS 1.58 1.00 1.01 2.05 1.80 1.76 1.52 0.64%
Adjusted Per Share Value based on latest NOSH - 66,607
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 7.28 6.67 4.19 2.80 1.87 1.50 1.35 32.40%
EPS 0.96 0.62 0.28 0.22 0.21 0.17 0.11 43.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
NAPS 0.0988 0.0625 0.0632 0.0534 0.0444 0.0356 0.0307 21.49%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 3.90 4.68 1.95 1.72 1.10 0.81 0.86 -
P/RPS 3.35 4.38 2.91 1.60 1.45 1.09 1.29 17.23%
P/EPS 25.29 47.23 42.96 20.48 12.91 9.82 15.55 8.43%
EY 3.95 2.12 2.33 4.88 7.75 10.19 6.43 -7.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.67 -
P/NAPS 2.47 4.68 1.93 0.84 0.61 0.46 0.57 27.66%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 25/02/08 14/02/07 24/02/06 24/02/05 25/02/04 27/02/03 22/02/02 -
Price 3.50 5.05 2.23 1.91 1.85 0.72 0.81 -
P/RPS 3.00 4.73 3.32 1.77 2.43 0.97 1.22 16.17%
P/EPS 22.70 50.96 49.13 22.74 21.71 8.73 14.65 7.56%
EY 4.41 1.96 2.04 4.40 4.61 11.46 6.83 -7.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.78 -
P/NAPS 2.22 5.05 2.21 0.93 1.03 0.41 0.53 26.94%

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