[KOSSAN] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 54.32%
YoY- 27.54%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 417,224 199,942 702,637 511,578 323,268 162,485 573,965 -19.17%
PBT 35,049 17,603 58,318 43,347 27,888 14,099 48,453 -19.43%
Tax -7,000 -3,580 -3,234 -7,810 -4,860 -2,460 -4,768 29.20%
NP 28,049 14,023 55,084 35,537 23,028 11,639 43,685 -25.59%
-
NP to SH 28,049 14,203 55,084 35,537 23,028 11,639 43,685 -25.59%
-
Tax Rate 19.97% 20.34% 5.55% 18.02% 17.43% 17.45% 9.84% -
Total Cost 389,175 185,919 647,553 476,041 300,240 150,846 530,280 -18.65%
-
Net Worth 278,092 267,217 251,012 215,811 212,689 201,444 202,999 23.37%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 9,321 - - - 9,590 -
Div Payout % - - 16.92% - - - 21.95% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 278,092 267,217 251,012 215,811 212,689 201,444 202,999 23.37%
NOSH 159,823 161,949 159,880 159,860 159,916 159,876 159,842 -0.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.72% 7.01% 7.84% 6.95% 7.12% 7.16% 7.61% -
ROE 10.09% 5.32% 21.94% 16.47% 10.83% 5.78% 21.52% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 261.05 123.46 439.48 320.02 202.15 101.63 359.08 -19.16%
EPS 17.55 8.77 34.46 22.23 14.40 7.28 27.37 -25.66%
DPS 0.00 0.00 5.83 0.00 0.00 0.00 6.00 -
NAPS 1.74 1.65 1.57 1.35 1.33 1.26 1.27 23.38%
Adjusted Per Share Value based on latest NOSH - 159,948
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 16.31 7.82 27.47 20.00 12.64 6.35 22.44 -19.17%
EPS 1.10 0.56 2.15 1.39 0.90 0.46 1.71 -25.50%
DPS 0.00 0.00 0.36 0.00 0.00 0.00 0.37 -
NAPS 0.1087 0.1045 0.0981 0.0844 0.0832 0.0788 0.0794 23.31%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.68 3.56 3.90 4.48 5.90 4.94 4.68 -
P/RPS 1.03 2.88 0.89 1.40 2.92 4.86 1.30 -14.38%
P/EPS 15.27 40.59 11.32 20.15 40.97 67.86 17.12 -7.34%
EY 6.55 2.46 8.83 4.96 2.44 1.47 5.84 7.95%
DY 0.00 0.00 1.49 0.00 0.00 0.00 1.28 -
P/NAPS 1.54 2.16 2.48 3.32 4.44 3.92 3.69 -44.18%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 28/05/08 25/02/08 26/11/07 17/08/07 18/05/07 14/02/07 -
Price 2.31 3.32 3.50 3.90 3.88 5.50 5.05 -
P/RPS 0.88 2.69 0.80 1.22 1.92 5.41 1.41 -26.98%
P/EPS 13.16 37.86 10.16 17.54 26.94 75.55 18.48 -20.27%
EY 7.60 2.64 9.84 5.70 3.71 1.32 5.41 25.45%
DY 0.00 0.00 1.67 0.00 0.00 0.00 1.19 -
P/NAPS 1.33 2.01 2.23 2.89 2.92 4.37 3.98 -51.87%

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