[KOSSAN] YoY Cumulative Quarter 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- 60.15%
YoY- 426.54%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Cumulative Result
30/06/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 280,680 207,435 132,927 112,778 93,767 78,348 70,901 -1.44%
PBT 26,797 20,639 13,295 12,406 2,249 2,231 4,822 -1.80%
Tax -4,989 -3,621 -1,854 -2,307 -331 -974 0 -100.00%
NP 21,808 17,018 11,441 10,099 1,918 1,257 4,822 -1.58%
-
NP to SH 21,808 17,018 11,441 10,099 1,918 1,257 4,822 -1.58%
-
Tax Rate 18.62% 17.54% 13.95% 18.60% 14.72% 43.66% 0.00% -
Total Cost 258,872 190,417 121,486 102,679 91,849 77,091 66,079 -1.43%
-
Net Worth 133,242 132,547 106,219 87,434 76,513 73,971 72,950 -0.63%
Dividend
30/06/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 6,662 6,660 1,919 - - - - -100.00%
Div Payout % 30.55% 39.14% 16.78% - - - - -
Equity
30/06/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 133,242 132,547 106,219 87,434 76,513 73,971 72,950 -0.63%
NOSH 66,621 66,606 63,987 51,736 51,698 51,728 51,738 -0.26%
Ratio Analysis
30/06/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 7.77% 8.20% 8.61% 8.95% 2.05% 1.60% 6.80% -
ROE 16.37% 12.84% 10.77% 11.55% 2.51% 1.70% 6.61% -
Per Share
30/06/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 421.31 311.43 207.74 217.98 181.37 151.46 137.04 -1.18%
EPS 13.64 25.55 17.88 19.52 3.71 2.43 9.32 -0.40%
DPS 10.00 10.00 3.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.00 1.99 1.66 1.69 1.48 1.43 1.41 -0.36%
Adjusted Per Share Value based on latest NOSH - 51,746
30/06/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 10.97 8.11 5.20 4.41 3.67 3.06 2.77 -1.44%
EPS 0.85 0.67 0.45 0.39 0.07 0.05 0.19 -1.57%
DPS 0.26 0.26 0.08 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.0521 0.0518 0.0415 0.0342 0.0299 0.0289 0.0285 -0.63%
Price Multiplier on Financial Quarter End Date
30/06/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/06/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 2.18 1.74 1.07 0.75 0.62 1.01 0.00 -
P/RPS 0.52 0.56 0.52 0.34 0.34 0.67 0.00 -100.00%
P/EPS 6.66 6.81 5.98 3.84 16.71 41.56 0.00 -100.00%
EY 15.02 14.68 16.71 26.03 5.98 2.41 0.00 -100.00%
DY 4.59 5.75 2.80 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.09 0.87 0.64 0.44 0.42 0.71 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 19/08/05 09/11/04 13/11/03 21/11/02 23/11/01 24/11/00 13/11/99 -
Price 1.64 1.75 1.17 0.75 0.82 0.94 0.00 -
P/RPS 0.39 0.56 0.56 0.34 0.45 0.62 0.00 -100.00%
P/EPS 5.01 6.85 6.54 3.84 22.10 38.68 0.00 -100.00%
EY 19.96 14.60 15.28 26.03 4.52 2.59 0.00 -100.00%
DY 6.10 5.71 2.56 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.82 0.88 0.70 0.44 0.55 0.66 0.00 -100.00%

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