[KOSSAN] YoY Annual (Unaudited) 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
YoY- 29.74%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 702,637 573,965 384,192 384,192 279,155 179,640 153,123 31.34%
PBT 58,318 48,453 36,181 36,181 29,259 18,669 16,129 25.56%
Tax -3,234 -4,768 -7,156 -7,156 -6,646 -1,931 -719 10.85%
NP 55,084 43,685 29,025 29,025 22,613 16,738 15,410 26.88%
-
NP to SH 55,084 43,685 29,025 29,025 22,613 16,738 15,410 26.88%
-
Tax Rate 5.55% 9.84% 19.78% 19.78% 22.71% 10.34% 4.46% -
Total Cost 647,553 530,280 355,167 355,167 256,542 162,902 137,713 31.76%
-
Net Worth 251,012 202,999 161,446 161,446 136,543 113,424 94,696 17.20%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 9,321 9,590 - - 6,660 1,890 1,034 37.57%
Div Payout % 16.92% 21.95% - - 29.46% 11.29% 6.72% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 251,012 202,999 161,446 161,446 136,543 113,424 94,696 17.20%
NOSH 159,880 159,842 159,848 159,848 66,606 63,013 51,746 20.45%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 7.84% 7.61% 7.55% 7.55% 8.10% 9.32% 10.06% -
ROE 21.94% 21.52% 17.98% 17.98% 16.56% 14.76% 16.27% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 439.48 359.08 240.35 240.35 419.11 285.08 295.91 9.03%
EPS 34.46 27.37 18.16 18.16 33.95 26.96 24.82 5.02%
DPS 5.83 6.00 0.00 0.00 10.00 3.00 2.00 14.20%
NAPS 1.57 1.27 1.01 1.01 2.05 1.80 1.83 -2.69%
Adjusted Per Share Value based on latest NOSH - 159,933
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 27.47 22.44 15.02 15.02 10.91 7.02 5.99 31.35%
EPS 2.15 1.71 1.13 1.13 0.88 0.65 0.60 27.01%
DPS 0.36 0.37 0.00 0.00 0.26 0.07 0.04 38.72%
NAPS 0.0981 0.0794 0.0631 0.0631 0.0534 0.0443 0.037 17.22%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/07 29/12/06 30/12/05 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 3.90 4.68 1.95 1.95 1.72 1.10 0.81 -
P/RPS 0.89 1.30 0.81 0.81 0.41 0.39 0.27 17.93%
P/EPS 11.32 17.12 10.74 10.74 5.07 4.14 2.72 22.27%
EY 8.83 5.84 9.31 9.31 19.74 24.15 36.77 -18.21%
DY 1.49 1.28 0.00 0.00 5.81 2.73 2.47 -11.40%
P/NAPS 2.48 3.69 1.93 1.93 0.84 0.61 0.44 32.36%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/08 14/02/07 18/05/06 18/05/06 24/02/05 25/02/04 27/02/03 -
Price 3.50 5.05 2.46 2.46 1.91 1.85 0.72 -
P/RPS 0.80 1.41 1.02 1.02 0.46 0.65 0.24 4.23%
P/EPS 10.16 18.48 13.55 13.55 5.63 6.96 2.42 7.85%
EY 9.84 5.41 7.38 7.38 17.77 14.36 41.36 -7.27%
DY 1.67 1.19 0.00 0.00 5.24 1.62 2.78 0.60%
P/NAPS 2.23 3.98 2.44 2.44 0.93 1.03 0.39 16.69%

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