[KOSSAN] QoQ TTM 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- 23.03%
YoY- 307.1%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 162,291 153,734 151,114 147,214 140,255 134,166 128,202 17.07%
PBT 16,386 15,905 16,268 15,066 11,816 8,655 4,909 123.84%
Tax -1,726 -1,604 -1,898 -2,108 -1,284 -869 289 -
NP 14,660 14,301 14,370 12,958 10,532 7,786 5,198 99.99%
-
NP to SH 14,660 14,301 14,370 12,958 10,532 7,786 4,777 111.61%
-
Tax Rate 10.53% 10.08% 11.67% 13.99% 10.87% 10.04% -5.89% -
Total Cost 147,631 139,433 136,744 134,256 129,723 126,380 123,004 12.97%
-
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 - - - 744 744 744 744 -
Div Payout % - - - 5.75% 7.07% 9.56% 15.58% -
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 9.03% 9.30% 9.51% 8.80% 7.51% 5.80% 4.05% -
ROE 15.24% 15.36% 15.77% 14.82% 12.57% 9.70% 6.08% -
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 261.53 297.22 291.90 284.49 271.23 259.21 247.97 3.62%
EPS 23.62 27.65 27.76 25.04 20.37 15.04 9.24 87.27%
DPS 0.00 0.00 0.00 1.44 1.44 1.44 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 6.34 6.01 5.91 5.76 5.48 5.25 5.01 17.04%
EPS 0.57 0.56 0.56 0.51 0.41 0.30 0.19 108.42%
DPS 0.00 0.00 0.00 0.03 0.03 0.03 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 0.27 0.23 0.28 0.26 0.32 0.32 0.35 -15.92%
P/EPS 3.01 2.46 2.92 3.00 4.27 5.58 9.31 -52.99%
EY 33.27 40.66 34.27 33.39 23.41 17.91 10.74 112.94%
DY 0.00 0.00 0.00 1.92 1.66 1.71 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 0.38 0.27 0.25 0.26 0.28 0.36 0.33 9.89%
P/EPS 4.23 2.93 2.59 3.00 3.68 6.18 8.77 -38.57%
EY 23.62 34.13 38.55 33.39 27.16 16.17 11.41 62.64%
DY 0.00 0.00 0.00 1.92 1.92 1.55 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