[KOSSAN] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 16.25%
YoY- 26.09%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 1,046,887 842,135 897,194 702,637 573,965 384,192 279,155 24.63%
PBT 140,651 85,828 72,906 58,318 48,453 36,181 29,259 29.89%
Tax -26,887 -18,494 -13,722 -3,234 -4,768 -7,156 -6,646 26.21%
NP 113,764 67,334 59,184 55,084 43,685 29,025 22,613 30.88%
-
NP to SH 113,764 67,334 59,184 55,084 43,685 29,025 22,613 30.88%
-
Tax Rate 19.12% 21.55% 18.82% 5.55% 9.84% 19.78% 22.71% -
Total Cost 933,123 774,801 838,010 647,553 530,280 355,167 256,542 23.99%
-
Net Worth 442,787 359,164 297,374 251,012 202,999 161,505 136,543 21.65%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - 8,262 9,320 9,321 9,590 - 6,660 -
Div Payout % - 12.27% 15.75% 16.92% 21.95% - 29.46% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 442,787 359,164 297,374 251,012 202,999 161,505 136,543 21.65%
NOSH 320,860 161,060 159,878 159,880 159,842 159,906 66,606 29.94%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 10.87% 8.00% 6.60% 7.84% 7.61% 7.55% 8.10% -
ROE 25.69% 18.75% 19.90% 21.94% 21.52% 17.97% 16.56% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 326.27 522.87 561.17 439.48 359.08 240.26 419.11 -4.08%
EPS 35.46 20.85 36.68 34.46 27.37 18.16 33.95 0.72%
DPS 0.00 5.13 5.83 5.83 6.00 0.00 10.00 -
NAPS 1.38 2.23 1.86 1.57 1.27 1.01 2.05 -6.38%
Adjusted Per Share Value based on latest NOSH - 159,909
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 40.93 32.92 35.08 27.47 22.44 15.02 10.91 24.64%
EPS 4.45 2.63 2.31 2.15 1.71 1.13 0.88 30.99%
DPS 0.00 0.32 0.36 0.36 0.37 0.00 0.26 -
NAPS 0.1731 0.1404 0.1163 0.0981 0.0794 0.0631 0.0534 21.64%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 3.16 5.43 2.80 3.90 4.68 1.95 1.72 -
P/RPS 0.97 1.04 0.50 0.89 1.30 0.81 0.41 15.42%
P/EPS 8.91 12.99 7.56 11.32 17.12 10.74 5.07 9.84%
EY 11.22 7.70 13.22 8.83 5.84 9.31 19.74 -8.98%
DY 0.00 0.94 2.08 1.49 1.28 0.00 5.81 -
P/NAPS 2.29 2.43 1.51 2.48 3.69 1.93 0.84 18.18%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 25/02/10 20/02/09 25/02/08 14/02/07 24/02/06 24/02/05 -
Price 3.18 6.86 2.99 3.50 5.05 2.23 1.91 -
P/RPS 0.97 1.31 0.53 0.80 1.41 0.93 0.46 13.23%
P/EPS 8.97 16.41 8.08 10.16 18.48 12.29 5.63 8.06%
EY 11.15 6.09 12.38 9.84 5.41 8.14 17.77 -7.47%
DY 0.00 0.75 1.95 1.67 1.19 0.00 5.24 -
P/NAPS 2.30 3.08 1.61 2.23 3.98 2.21 0.93 16.28%

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