[KOSSAN] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 2.02%
YoY- 177.47%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 46,281 36,851 38,336 40,823 37,724 34,231 34,436 21.85%
PBT 4,841 3,021 3,862 4,662 4,360 3,384 2,660 49.22%
Tax -764 -502 409 -869 -642 -796 199 -
NP 4,077 2,519 4,271 3,793 3,718 2,588 2,859 26.77%
-
NP to SH 4,077 2,519 4,271 3,793 3,718 2,588 2,859 26.77%
-
Tax Rate 15.78% 16.62% -10.59% 18.64% 14.72% 23.52% -7.48% -
Total Cost 42,204 34,332 34,065 37,030 34,006 31,643 31,577 21.40%
-
Net Worth 96,184 93,104 91,114 87,451 83,771 80,227 78,583 14.46%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - 744 -
Div Payout % - - - - - - 26.04% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 96,184 93,104 91,114 87,451 83,771 80,227 78,583 14.46%
NOSH 62,054 51,724 51,769 51,746 51,710 51,760 51,699 12.98%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 8.81% 6.84% 11.14% 9.29% 9.86% 7.56% 8.30% -
ROE 4.24% 2.71% 4.69% 4.34% 4.44% 3.23% 3.64% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 74.58 71.24 74.05 78.89 72.95 66.13 66.61 7.84%
EPS 6.57 4.87 8.25 7.33 7.19 5.00 5.53 12.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.44 -
NAPS 1.55 1.80 1.76 1.69 1.62 1.55 1.52 1.31%
Adjusted Per Share Value based on latest NOSH - 51,746
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 1.81 1.44 1.50 1.60 1.47 1.34 1.35 21.65%
EPS 0.16 0.10 0.17 0.15 0.15 0.10 0.11 28.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
NAPS 0.0376 0.0364 0.0356 0.0342 0.0328 0.0314 0.0307 14.51%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.71 0.68 0.81 0.75 0.87 0.84 0.86 -
P/RPS 0.95 0.95 1.09 0.95 1.19 1.27 1.29 -18.49%
P/EPS 10.81 13.96 9.82 10.23 12.10 16.80 15.55 -21.57%
EY 9.25 7.16 10.19 9.77 8.26 5.95 6.43 27.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.67 -
P/NAPS 0.46 0.38 0.46 0.44 0.54 0.54 0.57 -13.35%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 14/08/03 29/05/03 27/02/03 21/11/02 09/10/02 26/04/02 22/02/02 -
Price 1.00 0.81 0.72 0.75 0.75 0.93 0.81 -
P/RPS 1.34 1.14 0.97 0.95 1.03 1.41 1.22 6.47%
P/EPS 15.22 16.63 8.73 10.23 10.43 18.60 14.65 2.58%
EY 6.57 6.01 11.46 9.77 9.59 5.38 6.83 -2.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.78 -
P/NAPS 0.65 0.45 0.41 0.44 0.46 0.60 0.53 14.61%

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