[KOSSAN] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -5.59%
YoY- 29.74%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 162,643 133,269 107,233 107,287 106,812 106,812 85,407 53.57%
PBT 13,250 11,671 8,801 9,351 9,410 9,410 8,545 33.93%
Tax -2,358 -2,068 -1,432 -2,092 -1,721 -1,782 -1,552 32.12%
NP 10,892 9,603 7,369 7,259 7,689 7,628 6,993 34.33%
-
NP to SH 10,892 9,603 7,369 7,259 7,689 7,628 6,993 34.33%
-
Tax Rate 17.80% 17.72% 16.27% 22.37% 18.29% 18.94% 18.16% -
Total Cost 151,751 123,666 99,864 100,028 99,123 99,184 78,414 55.23%
-
Net Worth 179,134 175,762 167,840 161,532 151,861 133,167 133,174 21.83%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 9,596 - - - 15,985 6,658 - -
Div Payout % 88.11% - - - 207.90% 87.29% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 179,134 175,762 167,840 161,532 151,861 133,167 133,174 21.83%
NOSH 159,941 159,783 159,848 159,933 159,854 66,583 66,587 79.25%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.70% 7.21% 6.87% 6.77% 7.20% 7.14% 8.19% -
ROE 6.08% 5.46% 4.39% 4.49% 5.06% 5.73% 5.25% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 101.69 83.41 67.08 67.08 66.82 160.42 128.26 -14.32%
EPS 6.81 6.01 4.61 4.54 4.81 4.77 4.37 34.37%
DPS 6.00 0.00 0.00 0.00 10.00 10.00 0.00 -
NAPS 1.12 1.10 1.05 1.01 0.95 2.00 2.00 -32.03%
Adjusted Per Share Value based on latest NOSH - 159,933
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 6.36 5.21 4.19 4.19 4.18 4.18 3.34 53.56%
EPS 0.43 0.38 0.29 0.28 0.30 0.30 0.27 36.33%
DPS 0.38 0.00 0.00 0.00 0.62 0.26 0.00 -
NAPS 0.07 0.0687 0.0656 0.0632 0.0594 0.0521 0.0521 21.73%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 3.02 2.53 2.30 1.95 1.71 2.18 2.10 -
P/RPS 2.97 3.03 3.43 2.91 2.56 1.36 1.64 48.51%
P/EPS 44.35 42.10 49.89 42.96 35.55 19.03 20.00 69.96%
EY 2.25 2.38 2.00 2.33 2.81 5.26 5.00 -41.24%
DY 1.99 0.00 0.00 0.00 5.85 4.59 0.00 -
P/NAPS 2.70 2.30 2.19 1.93 1.80 1.09 1.05 87.58%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 16/11/06 17/08/06 18/05/06 24/02/06 17/11/05 19/08/05 19/05/05 -
Price 4.32 2.87 2.46 2.23 1.74 1.64 2.24 -
P/RPS 4.25 3.44 3.67 3.32 2.60 1.02 1.75 80.57%
P/EPS 63.44 47.75 53.36 49.13 36.17 14.32 21.33 106.67%
EY 1.58 2.09 1.87 2.04 2.76 6.99 4.69 -51.55%
DY 1.39 0.00 0.00 0.00 5.75 6.10 0.00 -
P/NAPS 3.86 2.61 2.34 2.21 1.83 0.82 1.12 127.99%

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