[KOSSAN] YoY TTM Result on 30-Jun-2005 [#3]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
19-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#3]
Profit Trend
QoQ- 6.88%
YoY- 22.01%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/06/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 840,800 682,295 510,432 341,208 255,367 171,264 147,214 33.66%
PBT 69,996 58,191 43,073 33,632 26,080 17,157 15,066 29.14%
Tax -1,971 -6,819 -7,950 -7,555 -3,691 -1,445 -2,108 -1.11%
NP 68,025 51,372 35,123 26,077 22,389 15,712 12,958 31.79%
-
NP to SH 68,025 51,372 35,123 26,077 22,389 15,712 12,958 31.79%
-
Tax Rate 2.82% 11.72% 18.46% 22.46% 14.15% 8.42% 13.99% -
Total Cost 772,775 630,923 475,309 315,131 232,978 155,552 134,256 33.83%
-
Net Worth 283,015 215,930 179,134 133,167 132,538 106,244 87,451 21.59%
Dividend
30/09/08 30/09/07 30/09/06 30/06/05 30/09/04 30/09/03 30/09/02 CAGR
Div 9,321 - - 9,988 6,661 1,920 744 52.34%
Div Payout % 13.70% - - 38.30% 29.75% 12.22% 5.75% -
Equity
30/09/08 30/09/07 30/09/06 30/06/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 283,015 215,930 179,134 133,167 132,538 106,244 87,451 21.59%
NOSH 159,895 159,948 159,941 66,583 66,602 64,002 51,746 20.66%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/06/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 8.09% 7.53% 6.88% 7.64% 8.77% 9.17% 8.80% -
ROE 24.04% 23.79% 19.61% 19.58% 16.89% 14.79% 14.82% -
Per Share
30/09/08 30/09/07 30/09/06 30/06/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 525.84 426.57 319.14 512.45 383.42 267.59 284.49 10.77%
EPS 42.54 32.12 21.96 39.16 33.62 24.55 25.04 9.22%
DPS 5.83 0.00 0.00 15.00 10.00 3.00 1.44 26.21%
NAPS 1.77 1.35 1.12 2.00 1.99 1.66 1.69 0.77%
Adjusted Per Share Value based on latest NOSH - 66,583
30/09/08 30/09/07 30/09/06 30/06/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 32.87 26.67 19.96 13.34 9.98 6.70 5.76 33.64%
EPS 2.66 2.01 1.37 1.02 0.88 0.61 0.51 31.65%
DPS 0.36 0.00 0.00 0.39 0.26 0.08 0.03 51.25%
NAPS 0.1106 0.0844 0.07 0.0521 0.0518 0.0415 0.0342 21.58%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/06/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/06/05 30/09/04 30/09/03 30/09/02 -
Price 2.48 4.48 3.02 2.18 1.74 1.07 0.75 -
P/RPS 0.47 1.05 0.95 0.43 0.45 0.40 0.26 10.36%
P/EPS 5.83 13.95 13.75 5.57 5.18 4.36 3.00 11.69%
EY 17.15 7.17 7.27 17.97 19.32 22.94 33.39 -10.50%
DY 2.35 0.00 0.00 6.88 5.75 2.80 1.92 3.42%
P/NAPS 1.40 3.32 2.70 1.09 0.87 0.64 0.44 21.25%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/06/05 30/09/04 30/09/03 30/09/02 CAGR
Date 20/11/08 26/11/07 16/11/06 19/08/05 09/11/04 13/11/03 21/11/02 -
Price 2.35 3.90 4.32 1.64 1.75 1.17 0.75 -
P/RPS 0.45 0.91 1.35 0.32 0.46 0.44 0.26 9.56%
P/EPS 5.52 12.14 19.67 4.19 5.21 4.77 3.00 10.68%
EY 18.10 8.24 5.08 23.88 19.21 20.98 33.39 -9.69%
DY 2.48 0.00 0.00 9.15 5.72 2.56 1.92 4.35%
P/NAPS 1.33 2.89 3.86 0.82 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