[KOSSAN] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 55.0%
YoY- 26.09%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 654,461 417,224 199,942 702,637 511,578 323,268 162,485 152.50%
PBT 54,317 35,049 17,603 58,318 43,347 27,888 14,099 145.14%
Tax -10,950 -7,000 -3,580 -3,234 -7,810 -4,860 -2,460 169.85%
NP 43,367 28,049 14,023 55,084 35,537 23,028 11,639 139.76%
-
NP to SH 43,367 28,049 14,203 55,084 35,537 23,028 11,639 139.76%
-
Tax Rate 20.16% 19.97% 20.34% 5.55% 18.02% 17.43% 17.45% -
Total Cost 611,094 389,175 185,919 647,553 476,041 300,240 150,846 153.47%
-
Net Worth 282,932 278,092 267,217 251,012 215,811 212,689 201,444 25.33%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 9,321 - - - -
Div Payout % - - - 16.92% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 282,932 278,092 267,217 251,012 215,811 212,689 201,444 25.33%
NOSH 159,848 159,823 161,949 159,880 159,860 159,916 159,876 -0.01%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.63% 6.72% 7.01% 7.84% 6.95% 7.12% 7.16% -
ROE 15.33% 10.09% 5.32% 21.94% 16.47% 10.83% 5.78% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 409.42 261.05 123.46 439.48 320.02 202.15 101.63 152.53%
EPS 27.13 17.55 8.77 34.46 22.23 14.40 7.28 139.79%
DPS 0.00 0.00 0.00 5.83 0.00 0.00 0.00 -
NAPS 1.77 1.74 1.65 1.57 1.35 1.33 1.26 25.35%
Adjusted Per Share Value based on latest NOSH - 159,909
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 25.59 16.31 7.82 27.47 20.00 12.64 6.35 152.59%
EPS 1.70 1.10 0.56 2.15 1.39 0.90 0.46 138.46%
DPS 0.00 0.00 0.00 0.36 0.00 0.00 0.00 -
NAPS 0.1106 0.1087 0.1045 0.0981 0.0844 0.0832 0.0788 25.28%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.48 2.68 3.56 3.90 4.48 5.90 4.94 -
P/RPS 0.61 1.03 2.88 0.89 1.40 2.92 4.86 -74.83%
P/EPS 9.14 15.27 40.59 11.32 20.15 40.97 67.86 -73.62%
EY 10.94 6.55 2.46 8.83 4.96 2.44 1.47 279.79%
DY 0.00 0.00 0.00 1.49 0.00 0.00 0.00 -
P/NAPS 1.40 1.54 2.16 2.48 3.32 4.44 3.92 -49.56%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 22/08/08 28/05/08 25/02/08 26/11/07 17/08/07 18/05/07 -
Price 2.35 2.31 3.32 3.50 3.90 3.88 5.50 -
P/RPS 0.57 0.88 2.69 0.80 1.22 1.92 5.41 -77.60%
P/EPS 8.66 13.16 37.86 10.16 17.54 26.94 75.55 -76.30%
EY 11.54 7.60 2.64 9.84 5.70 3.71 1.32 322.70%
DY 0.00 0.00 0.00 1.67 0.00 0.00 0.00 -
P/NAPS 1.33 1.33 2.01 2.23 2.89 2.92 4.37 -54.65%

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