[KOSSAN] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 9.61%
YoY- 45.79%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 791,875 656,627 454,601 227,894 162,291 140,255 113,778 31.90%
PBT 66,186 55,983 39,233 24,456 16,386 11,816 3,425 52.61%
Tax -971 -6,227 -7,313 -3,083 -1,726 -1,284 -946 0.37%
NP 65,215 49,756 31,920 21,373 14,660 10,532 2,479 59.48%
-
NP to SH 65,215 49,756 31,920 21,373 14,660 10,532 2,058 63.77%
-
Tax Rate 1.47% 11.12% 18.64% 12.61% 10.53% 10.87% 27.62% -
Total Cost 726,660 606,871 422,681 206,521 147,631 129,723 111,299 30.71%
-
Net Worth 278,280 212,762 175,762 128,594 96,184 83,771 74,968 20.58%
Dividend
30/06/08 30/06/07 30/06/06 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - 15,985 5,251 - 744 746 -
Div Payout % - - 50.08% 24.57% - 7.07% 36.28% -
Equity
30/06/08 30/06/07 30/06/06 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 278,280 212,762 175,762 128,594 96,184 83,771 74,968 20.58%
NOSH 159,931 159,971 159,783 66,629 62,054 51,710 51,702 17.49%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 8.24% 7.58% 7.02% 9.38% 9.03% 7.51% 2.18% -
ROE 23.43% 23.39% 18.16% 16.62% 15.24% 12.57% 2.75% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 495.13 410.46 284.51 342.03 261.53 271.23 220.06 12.27%
EPS 40.78 31.10 19.98 32.08 23.62 20.37 3.98 39.39%
DPS 0.00 0.00 10.00 7.88 0.00 1.44 1.44 -
NAPS 1.74 1.33 1.10 1.93 1.55 1.62 1.45 2.63%
Adjusted Per Share Value based on latest NOSH - 66,629
30/06/08 30/06/07 30/06/06 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 30.96 25.67 17.77 8.91 6.34 5.48 4.45 31.90%
EPS 2.55 1.95 1.25 0.84 0.57 0.41 0.08 63.91%
DPS 0.00 0.00 0.62 0.21 0.00 0.03 0.03 -
NAPS 0.1088 0.0832 0.0687 0.0503 0.0376 0.0328 0.0293 20.59%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.68 5.90 2.53 1.85 0.71 0.87 0.61 -
P/RPS 0.54 1.44 0.89 0.54 0.27 0.32 0.28 9.82%
P/EPS 6.57 18.97 12.66 5.77 3.01 4.27 15.32 -11.38%
EY 15.22 5.27 7.90 17.34 33.27 23.41 6.53 12.83%
DY 0.00 0.00 3.95 4.26 0.00 1.66 2.36 -
P/NAPS 1.54 4.44 2.30 0.96 0.46 0.54 0.42 20.37%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 22/08/08 17/08/07 17/08/06 20/08/04 14/08/03 09/10/02 24/08/01 -
Price 2.31 3.88 2.87 1.66 1.00 0.75 0.64 -
P/RPS 0.47 0.95 1.01 0.49 0.38 0.28 0.29 7.13%
P/EPS 5.66 12.47 14.37 5.17 4.23 3.68 16.08 -13.84%
EY 17.65 8.02 6.96 19.32 23.62 27.16 6.22 16.05%
DY 0.00 0.00 3.48 4.75 0.00 1.92 2.25 -
P/NAPS 1.33 2.92 2.61 0.86 0.65 0.46 0.44 17.10%

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