[KOSSAN] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
22-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 50.08%
YoY- 89.41%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 147,214 140,255 134,166 128,202 120,582 113,778 109,914 21.48%
PBT 15,066 11,816 8,655 4,909 4,272 3,425 3,722 153.77%
Tax -2,108 -1,284 -869 289 -668 -946 -1,164 48.52%
NP 12,958 10,532 7,786 5,198 3,604 2,479 2,558 194.66%
-
NP to SH 12,958 10,532 7,786 4,777 3,183 2,058 2,137 232.15%
-
Tax Rate 13.99% 10.87% 10.04% -5.89% 15.64% 27.62% 31.27% -
Total Cost 134,256 129,723 126,380 123,004 116,978 111,299 107,356 16.05%
-
Net Worth 87,451 83,771 80,227 78,583 76,634 74,968 74,324 11.44%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 744 744 744 744 746 746 746 -0.17%
Div Payout % 5.75% 7.07% 9.56% 15.58% 23.45% 36.28% 34.93% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 87,451 83,771 80,227 78,583 76,634 74,968 74,324 11.44%
NOSH 51,746 51,710 51,760 51,699 51,780 51,702 51,975 -0.29%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 8.80% 7.51% 5.80% 4.05% 2.99% 2.18% 2.33% -
ROE 14.82% 12.57% 9.70% 6.08% 4.15% 2.75% 2.88% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 284.49 271.23 259.21 247.97 232.87 220.06 211.47 21.84%
EPS 25.04 20.37 15.04 9.24 6.15 3.98 4.11 233.20%
DPS 1.44 1.44 1.44 1.44 1.44 1.44 1.44 0.00%
NAPS 1.69 1.62 1.55 1.52 1.48 1.45 1.43 11.76%
Adjusted Per Share Value based on latest NOSH - 51,699
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 5.76 5.48 5.25 5.01 4.71 4.45 4.30 21.49%
EPS 0.51 0.41 0.30 0.19 0.12 0.08 0.08 243.42%
DPS 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.00%
NAPS 0.0342 0.0328 0.0314 0.0307 0.03 0.0293 0.0291 11.35%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 0.75 0.87 0.84 0.86 0.62 0.61 0.63 -
P/RPS 0.26 0.32 0.32 0.35 0.27 0.28 0.30 -9.09%
P/EPS 3.00 4.27 5.58 9.31 10.09 15.32 15.32 -66.24%
EY 33.39 23.41 17.91 10.74 9.91 6.53 6.53 196.50%
DY 1.92 1.66 1.71 1.67 2.32 2.36 2.29 -11.07%
P/NAPS 0.44 0.54 0.54 0.57 0.42 0.42 0.44 0.00%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 21/11/02 09/10/02 26/04/02 22/02/02 23/11/01 24/08/01 30/05/01 -
Price 0.75 0.75 0.93 0.81 0.82 0.64 0.70 -
P/RPS 0.26 0.28 0.36 0.33 0.35 0.29 0.33 -14.68%
P/EPS 3.00 3.68 6.18 8.77 13.34 16.08 17.03 -68.54%
EY 33.39 27.16 16.17 11.41 7.50 6.22 5.87 218.31%
DY 1.92 1.92 1.55 1.78 1.76 2.25 2.06 -4.57%
P/NAPS 0.44 0.46 0.60 0.53 0.55 0.44 0.49 -6.91%

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