[KOSSAN] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -74.61%
YoY- -73.66%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 573,965 537,526 481,004 107,233 384,192 374,240 374,240 32.88%
PBT 48,453 44,962 40,944 8,801 36,181 35,729 35,729 22.45%
Tax -4,768 -7,810 -7,000 -1,432 -7,156 -6,521 -6,652 -19.85%
NP 43,685 37,152 33,944 7,369 29,025 29,208 29,077 31.07%
-
NP to SH 43,685 37,152 33,944 7,369 29,025 29,208 29,077 31.07%
-
Tax Rate 9.84% 17.37% 17.10% 16.27% 19.78% 18.25% 18.62% -
Total Cost 530,280 500,374 447,060 99,864 355,167 345,032 345,162 33.03%
-
Net Worth 202,999 179,045 175,792 167,840 161,505 151,902 133,242 32.30%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 9,590 12,788 - - - 21,319 8,882 5.23%
Div Payout % 21.95% 34.42% - - - 72.99% 30.55% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 202,999 179,045 175,792 167,840 161,505 151,902 133,242 32.30%
NOSH 159,842 159,862 159,783 159,848 159,906 159,897 66,621 78.93%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 7.61% 6.91% 7.06% 6.87% 7.55% 7.80% 7.77% -
ROE 21.52% 20.75% 19.31% 4.39% 17.97% 19.23% 21.82% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 359.08 336.24 300.98 67.08 240.26 234.05 561.74 -25.73%
EPS 27.37 23.24 21.24 4.61 18.16 18.27 18.19 31.21%
DPS 6.00 8.00 0.00 0.00 0.00 13.33 13.33 -41.18%
NAPS 1.27 1.12 1.10 1.05 1.01 0.95 2.00 -26.06%
Adjusted Per Share Value based on latest NOSH - 159,848
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 22.44 21.01 18.80 4.19 15.02 14.63 14.63 32.89%
EPS 1.71 1.45 1.33 0.29 1.13 1.14 1.14 30.94%
DPS 0.37 0.50 0.00 0.00 0.00 0.83 0.35 3.76%
NAPS 0.0794 0.07 0.0687 0.0656 0.0631 0.0594 0.0521 32.32%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 4.68 3.02 2.53 2.30 1.95 1.71 2.18 -
P/RPS 1.30 0.90 0.84 3.43 0.81 0.73 0.39 122.65%
P/EPS 17.12 12.99 11.91 49.89 10.74 9.36 4.99 126.96%
EY 5.84 7.70 8.40 2.00 9.31 10.68 20.02 -55.91%
DY 1.28 2.65 0.00 0.00 0.00 7.80 6.12 -64.66%
P/NAPS 3.69 2.70 2.30 2.19 1.93 1.80 1.09 124.95%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/02/07 16/11/06 17/08/06 18/05/06 24/02/06 17/11/05 19/08/05 -
Price 5.05 4.32 2.87 2.46 2.23 1.74 1.64 -
P/RPS 1.41 1.28 0.95 3.67 0.93 0.74 0.29 186.17%
P/EPS 18.48 18.59 13.51 53.36 12.29 9.53 3.76 188.23%
EY 5.41 5.38 7.40 1.87 8.14 10.50 26.61 -65.32%
DY 1.19 1.85 0.00 0.00 0.00 7.66 8.13 -72.12%
P/NAPS 3.98 3.86 2.61 2.34 2.21 1.83 0.82 185.84%

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