[KOSSAN] YoY TTM 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- 10.9%
YoY- 200.82%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 406,318 279,154 180,861 151,114 128,202 105,165 49,941 -2.20%
PBT 36,716 29,259 18,736 16,268 4,909 4,254 2,499 -2.81%
Tax -7,147 -6,646 -1,924 -1,898 289 -1,696 149 -
NP 29,569 22,613 16,812 14,370 5,198 2,558 2,648 -2.53%
-
NP to SH 29,569 22,613 16,812 14,370 4,777 2,522 2,648 -2.53%
-
Tax Rate 19.47% 22.71% 10.27% 11.67% -5.89% 39.87% -5.96% -
Total Cost 376,749 256,541 164,049 136,744 123,004 102,607 47,293 -2.18%
-
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 22,643 6,661 1,920 - 744 746 1,862 -2.62%
Div Payout % 76.58% 29.46% 11.42% - 15.58% 29.60% 70.35% -
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 7.28% 8.10% 9.30% 9.51% 4.05% 2.43% 5.30% -
ROE 18.31% 16.56% 14.82% 15.77% 6.08% 3.38% 3.63% -
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 254.06 419.11 286.90 291.90 247.97 202.85 96.51 -1.02%
EPS 18.49 33.95 26.67 27.76 9.24 4.86 5.12 -1.35%
DPS 14.16 10.00 3.05 0.00 1.44 1.44 3.60 -1.44%
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 15.89 10.91 7.07 5.91 5.01 4.11 1.95 -2.20%
EPS 1.16 0.88 0.66 0.56 0.19 0.10 0.10 -2.57%
DPS 0.89 0.26 0.08 0.00 0.03 0.03 0.07 -2.66%
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 0.77 0.41 0.38 0.28 0.35 0.37 0.00 -100.00%
P/EPS 10.55 5.07 4.12 2.92 9.31 15.42 0.00 -100.00%
EY 9.48 19.74 24.24 34.27 10.74 6.49 0.00 -100.00%
DY 7.26 5.81 2.77 0.00 1.67 1.92 0.00 -100.00%
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 - -
Price 2.23 1.91 1.85 0.72 0.81 0.76 0.00 -
P/RPS 0.88 0.46 0.64 0.25 0.33 0.37 0.00 -100.00%
P/EPS 12.06 5.63 6.94 2.59 8.77 15.62 0.00 -100.00%
EY 8.29 17.77 14.42 38.55 11.41 6.40 0.00 -100.00%
DY 6.35 5.24 1.65 0.00 1.78 1.89 0.00 -100.00%
P/NAPS 2.21 0.93 1.03 0.41 0.53 0.53 0.00 -100.00%

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