[KOSSAN] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
17-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 97.85%
YoY- 35.68%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/04 30/06/03 CAGR
Revenue 519,263 399,134 417,224 323,268 240,502 130,165 83,131 29.88%
PBT 75,039 35,038 35,049 27,888 20,472 13,582 7,863 37.98%
Tax -14,430 -7,280 -7,000 -4,860 -3,500 -2,425 -1,267 41.51%
NP 60,609 27,758 28,049 23,028 16,972 11,157 6,596 37.24%
-
NP to SH 60,391 27,758 28,049 23,028 16,972 11,157 6,596 37.17%
-
Tax Rate 19.23% 20.78% 19.97% 17.43% 17.10% 17.85% 16.11% -
Total Cost 458,654 371,376 389,175 300,240 223,530 119,008 76,535 29.12%
-
Net Worth 402,819 329,606 278,092 212,689 175,792 128,555 96,269 22.66%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/04 30/06/03 CAGR
Div - - - - - 3,330 - -
Div Payout % - - - - - 29.85% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/04 30/06/03 CAGR
Net Worth 402,819 329,606 278,092 212,689 175,792 128,555 96,269 22.66%
NOSH 159,849 161,571 159,823 159,916 159,783 66,608 62,109 14.44%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/04 30/06/03 CAGR
NP Margin 11.67% 6.95% 6.72% 7.12% 7.06% 8.57% 7.93% -
ROE 14.99% 8.42% 10.09% 10.83% 9.65% 8.68% 6.85% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/04 30/06/03 CAGR
RPS 324.85 247.03 261.05 202.15 150.49 195.42 133.85 13.49%
EPS 37.78 17.18 17.55 14.40 10.62 16.75 10.62 19.85%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.52 2.04 1.74 1.33 1.10 1.93 1.55 7.18%
Adjusted Per Share Value based on latest NOSH - 159,971
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/04 30/06/03 CAGR
RPS 20.30 15.60 16.31 12.64 9.40 5.09 3.25 29.88%
EPS 2.36 1.09 1.10 0.90 0.66 0.44 0.26 37.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.13 0.00 -
NAPS 0.1575 0.1289 0.1087 0.0832 0.0687 0.0503 0.0376 22.68%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/04 30/06/03 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/04 30/06/03 -
Price 7.60 3.72 2.68 5.90 2.53 1.85 0.71 -
P/RPS 2.34 1.51 1.03 2.92 1.68 0.95 0.53 23.61%
P/EPS 20.12 21.65 15.27 40.97 23.82 11.04 6.69 17.02%
EY 4.97 4.62 6.55 2.44 4.20 9.05 14.96 -14.55%
DY 0.00 0.00 0.00 0.00 0.00 2.70 0.00 -
P/NAPS 3.02 1.82 1.54 4.44 2.30 0.96 0.46 30.81%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/04 30/06/03 CAGR
Date 26/08/10 20/08/09 22/08/08 17/08/07 17/08/06 20/08/04 14/08/03 -
Price 3.46 3.86 2.31 3.88 2.87 1.66 1.00 -
P/RPS 1.07 1.56 0.88 1.92 1.91 0.85 0.75 5.20%
P/EPS 9.16 22.47 13.16 26.94 27.02 9.91 9.42 -0.39%
EY 10.92 4.45 7.60 3.71 3.70 10.09 10.62 0.39%
DY 0.00 0.00 0.00 0.00 0.00 3.01 0.00 -
P/NAPS 1.37 1.89 1.33 2.92 2.61 0.86 0.65 11.23%

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