[KOSSAN] QoQ 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- 1.52%
YoY- 5.38%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
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 170,716 162,643 133,269 107,233 107,287 106,812 106,812 36.58%
PBT 14,844 13,250 11,671 8,801 9,351 9,410 9,410 35.39%
Tax 991 -2,358 -2,068 -1,432 -2,092 -1,721 -1,782 -
NP 15,835 10,892 9,603 7,369 7,259 7,689 7,628 62.51%
-
NP to SH 15,835 10,892 9,603 7,369 7,259 7,689 7,628 62.51%
-
Tax Rate -6.68% 17.80% 17.72% 16.27% 22.37% 18.29% 18.94% -
Total Cost 154,881 151,751 123,666 99,864 100,028 99,123 99,184 34.48%
-
Net Worth 159,795 179,134 175,762 167,840 161,532 151,861 133,167 12.88%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - 9,596 - - - 15,985 6,658 -
Div Payout % - 88.11% - - - 207.90% 87.29% -
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 159,795 179,134 175,762 167,840 161,532 151,861 133,167 12.88%
NOSH 159,795 159,941 159,783 159,848 159,933 159,854 66,583 78.96%
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 9.28% 6.70% 7.21% 6.87% 6.77% 7.20% 7.14% -
ROE 9.91% 6.08% 5.46% 4.39% 4.49% 5.06% 5.73% -
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 106.83 101.69 83.41 67.08 67.08 66.82 160.42 -23.68%
EPS 9.93 6.81 6.01 4.61 4.54 4.81 4.77 62.81%
DPS 0.00 6.00 0.00 0.00 0.00 10.00 10.00 -
NAPS 1.00 1.12 1.10 1.05 1.01 0.95 2.00 -36.92%
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 6.67 6.36 5.21 4.19 4.19 4.18 4.18 36.43%
EPS 0.62 0.43 0.38 0.29 0.28 0.30 0.30 62.03%
DPS 0.00 0.38 0.00 0.00 0.00 0.62 0.26 -
NAPS 0.0625 0.07 0.0687 0.0656 0.0632 0.0594 0.0521 12.86%
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 4.38 2.97 3.03 3.43 2.91 2.56 1.36 117.61%
P/EPS 47.23 44.35 42.10 49.89 42.96 35.55 19.03 83.00%
EY 2.12 2.25 2.38 2.00 2.33 2.81 5.26 -45.34%
DY 0.00 1.99 0.00 0.00 0.00 5.85 4.59 -
P/NAPS 4.68 2.70 2.30 2.19 1.93 1.80 1.09 163.46%
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 4.73 4.25 3.44 3.67 3.32 2.60 1.02 177.30%
P/EPS 50.96 63.44 47.75 53.36 49.13 36.17 14.32 132.55%
EY 1.96 1.58 2.09 1.87 2.04 2.76 6.99 -57.06%
DY 0.00 1.39 0.00 0.00 0.00 5.75 6.10 -
P/NAPS 5.05 3.86 2.61 2.34 2.21 1.83 0.82 234.87%

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