[KOSSAN] YoY 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- 45.38%
YoY- 118.14%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 227,749 238,646 186,340 170,716 107,287 71,720 47,933 29.62%
PBT 31,562 18,752 15,679 14,844 9,351 8,620 5,441 34.00%
Tax -7,315 -2,868 8,979 991 -2,092 -3,025 -70 116.87%
NP 24,247 15,884 24,658 15,835 7,259 5,595 5,371 28.52%
-
NP to SH 24,247 15,884 24,658 15,835 7,259 5,595 5,371 28.52%
-
Tax Rate 23.18% 15.29% -57.27% -6.68% 22.37% 35.09% 1.29% -
Total Cost 203,502 222,762 161,682 154,881 100,028 66,125 42,562 29.76%
-
Net Worth 360,472 298,823 252,656 159,795 161,532 136,544 113,471 21.22%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 360,472 298,823 252,656 159,795 161,532 136,544 113,471 21.22%
NOSH 161,646 159,798 159,909 159,795 159,933 66,607 63,039 16.97%
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 10.65% 6.66% 13.23% 9.28% 6.77% 7.80% 11.21% -
ROE 6.73% 5.32% 9.76% 9.91% 4.49% 4.10% 4.73% -
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 140.89 149.34 116.53 106.83 67.08 107.68 76.04 10.81%
EPS 15.00 9.94 15.42 9.93 4.54 8.40 8.52 9.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 1.87 1.58 1.00 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 8.90 9.33 7.28 6.67 4.19 2.80 1.87 29.66%
EPS 0.95 0.62 0.96 0.62 0.28 0.22 0.21 28.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1409 0.1168 0.0988 0.0625 0.0632 0.0534 0.0444 21.20%
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 3.85 1.87 3.35 4.38 2.91 1.60 1.45 17.65%
P/EPS 36.20 28.17 25.29 47.23 42.96 20.48 12.91 18.73%
EY 2.76 3.55 3.95 2.12 2.33 4.88 7.75 -15.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 1.50 2.47 4.68 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 4.87 2.00 3.00 4.73 3.32 1.77 2.43 12.27%
P/EPS 45.73 30.08 22.70 50.96 49.13 22.74 21.71 13.20%
EY 2.19 3.32 4.41 1.96 2.04 4.40 4.61 -11.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.08 1.60 2.22 5.05 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