[KOSSAN] QoQ Annualized Quarter 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- 14.44%
YoY- 222.59%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 177,236 166,262 147,404 153,123 150,370 143,910 34,231 198.98%
PBT 17,726 15,726 12,084 16,129 16,541 15,488 3,384 201.31%
Tax -2,472 -2,534 -2,008 -719 -3,076 -2,876 -796 112.71%
NP 15,254 13,192 10,076 15,410 13,465 12,612 2,588 225.94%
-
NP to SH 15,254 13,192 10,076 15,410 13,465 12,612 2,588 225.94%
-
Tax Rate 13.95% 16.11% 16.62% 4.46% 18.60% 18.57% 23.52% -
Total Cost 161,981 153,070 137,328 137,713 136,905 131,298 31,643 196.72%
-
Net Worth 106,219 96,269 93,104 94,696 87,434 83,804 80,227 20.55%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 2,559 - - 1,034 - - - -
Div Payout % 16.78% - - 6.72% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 106,219 96,269 93,104 94,696 87,434 83,804 80,227 20.55%
NOSH 63,987 62,109 51,724 51,746 51,736 51,730 51,760 15.17%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 8.61% 7.93% 6.84% 10.06% 8.95% 8.76% 7.56% -
ROE 14.36% 13.70% 10.82% 16.27% 15.40% 15.05% 3.23% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 276.98 267.69 284.98 295.91 290.65 278.19 66.13 159.61%
EPS 23.84 21.24 19.48 24.82 26.03 24.38 5.00 183.01%
DPS 4.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.66 1.55 1.80 1.83 1.69 1.62 1.55 4.67%
Adjusted Per Share Value based on latest NOSH - 51,769
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 6.93 6.50 5.76 5.99 5.88 5.63 1.34 198.75%
EPS 0.60 0.52 0.39 0.60 0.53 0.49 0.10 229.83%
DPS 0.10 0.00 0.00 0.04 0.00 0.00 0.00 -
NAPS 0.0415 0.0376 0.0364 0.037 0.0342 0.0328 0.0314 20.41%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.07 0.71 0.68 0.81 0.75 0.87 0.84 -
P/RPS 0.39 0.27 0.24 0.27 0.26 0.31 1.27 -54.45%
P/EPS 4.49 3.34 3.49 2.72 2.88 3.57 16.80 -58.47%
EY 22.28 29.92 28.65 36.77 34.70 28.02 5.95 140.94%
DY 3.74 0.00 0.00 2.47 0.00 0.00 0.00 -
P/NAPS 0.64 0.46 0.38 0.44 0.44 0.54 0.54 11.98%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 13/11/03 14/08/03 29/05/03 27/02/03 21/11/02 09/10/02 26/04/02 -
Price 1.17 1.00 0.81 0.72 0.75 0.75 0.93 -
P/RPS 0.42 0.37 0.28 0.24 0.26 0.27 1.41 -55.36%
P/EPS 4.91 4.71 4.16 2.42 2.88 3.08 18.60 -58.81%
EY 20.38 21.24 24.05 41.36 34.70 32.51 5.38 142.80%
DY 3.42 0.00 0.00 2.78 0.00 0.00 0.00 -
P/NAPS 0.70 0.65 0.45 0.39 0.44 0.46 0.60 10.81%

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