[KOSSAN] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
18-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 9.77%
YoY- 60.19%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 897,368 895,536 735,376 629,113 428,144 305,678 202,893 28.10%
PBT 107,899 73,741 62,530 53,864 36,972 31,406 22,113 30.21%
Tax -24,275 -14,480 49 -5,895 -7,027 -7,007 -2,613 44.96%
NP 83,624 59,261 62,579 47,969 29,945 24,399 19,500 27.44%
-
NP to SH 83,418 59,261 62,579 47,969 29,945 24,399 19,500 27.39%
-
Tax Rate 22.50% 19.64% -0.08% 10.94% 19.01% 22.31% 11.82% -
Total Cost 813,744 836,275 672,797 581,144 398,199 281,279 183,393 28.17%
-
Net Worth 319,778 314,176 267,217 201,444 167,840 133,174 125,181 16.91%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - 9,321 - - 22,643 6,661 1,920 -
Div Payout % - 15.73% - - 75.62% 27.30% 9.85% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 319,778 314,176 267,217 201,444 167,840 133,174 125,181 16.91%
NOSH 159,889 161,116 161,949 159,876 159,848 66,587 66,585 15.71%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 9.32% 6.62% 8.51% 7.62% 6.99% 7.98% 9.61% -
ROE 26.09% 18.86% 23.42% 23.81% 17.84% 18.32% 15.58% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 561.24 555.83 454.08 393.50 267.84 459.06 304.71 10.71%
EPS 52.17 36.78 38.64 30.00 18.73 36.64 29.29 10.09%
DPS 0.00 5.83 0.00 0.00 14.17 10.00 2.88 -
NAPS 2.00 1.95 1.65 1.26 1.05 2.00 1.88 1.03%
Adjusted Per Share Value based on latest NOSH - 159,876
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 35.08 35.01 28.75 24.60 16.74 11.95 7.93 28.10%
EPS 3.26 2.32 2.45 1.88 1.17 0.95 0.76 27.45%
DPS 0.00 0.36 0.00 0.00 0.89 0.26 0.08 -
NAPS 0.125 0.1228 0.1045 0.0788 0.0656 0.0521 0.0489 16.92%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 8.00 2.88 3.56 4.94 2.30 2.10 2.04 -
P/RPS 1.43 0.52 0.78 1.26 0.86 0.46 0.67 13.46%
P/EPS 15.33 7.83 9.21 16.46 12.28 5.73 6.97 14.03%
EY 6.52 12.77 10.85 6.07 8.14 17.45 14.36 -12.32%
DY 0.00 2.02 0.00 0.00 6.16 4.76 1.41 -
P/NAPS 4.00 1.48 2.16 3.92 2.19 1.05 1.09 24.18%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 20/05/10 21/05/09 28/05/08 18/05/07 18/05/06 19/05/05 12/05/04 -
Price 7.52 3.60 3.32 5.50 2.46 2.24 1.89 -
P/RPS 1.34 0.65 0.73 1.40 0.92 0.49 0.62 13.69%
P/EPS 14.41 9.79 8.59 18.33 13.13 6.11 6.45 14.32%
EY 6.94 10.22 11.64 5.46 7.62 16.36 15.50 -12.52%
DY 0.00 1.62 0.00 0.00 5.76 4.46 1.53 -
P/NAPS 3.76 1.85 2.01 4.37 2.34 1.12 1.01 24.48%

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