[KOSSAN] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 64.18%
YoY- 27.2%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 30/09/04 CAGR
Revenue 609,222 654,461 511,578 403,145 280,680 280,680 207,435 24.03%
PBT 55,834 54,317 43,347 33,722 26,797 26,797 20,639 22.00%
Tax -12,790 -10,950 -7,810 -5,858 -4,989 -4,891 -3,621 28.69%
NP 43,044 43,367 35,537 27,864 21,808 21,906 17,018 20.38%
-
NP to SH 43,044 43,367 35,537 27,864 21,808 21,906 17,018 20.38%
-
Tax Rate 22.91% 20.16% 18.02% 17.37% 18.62% 18.25% 17.54% -
Total Cost 566,178 611,094 476,041 375,281 258,872 258,774 190,417 24.33%
-
Net Worth 334,197 282,932 215,811 179,045 133,242 151,902 132,547 20.30%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 30/09/04 CAGR
Div 8,242 - - 9,591 6,662 15,989 6,660 4.35%
Div Payout % 19.15% - - 34.42% 30.55% 72.99% 39.14% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 30/09/04 CAGR
Net Worth 334,197 282,932 215,811 179,045 133,242 151,902 132,547 20.30%
NOSH 160,671 159,848 159,860 159,862 66,621 159,897 66,606 19.24%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 30/09/04 CAGR
NP Margin 7.07% 6.63% 6.95% 6.91% 7.77% 7.80% 8.20% -
ROE 12.88% 15.33% 16.47% 15.56% 16.37% 14.42% 12.84% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 30/09/04 CAGR
RPS 379.17 409.42 320.02 252.18 421.31 175.54 311.43 4.01%
EPS 26.79 27.13 22.23 17.43 13.64 13.70 25.55 0.95%
DPS 5.13 0.00 0.00 6.00 10.00 10.00 10.00 -12.49%
NAPS 2.08 1.77 1.35 1.12 2.00 0.95 1.99 0.88%
Adjusted Per Share Value based on latest NOSH - 159,941
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 30/09/04 CAGR
RPS 23.82 25.59 20.00 15.76 10.97 10.97 8.11 24.03%
EPS 1.68 1.70 1.39 1.09 0.85 0.86 0.67 20.17%
DPS 0.32 0.00 0.00 0.37 0.26 0.63 0.26 4.23%
NAPS 0.1307 0.1106 0.0844 0.07 0.0521 0.0594 0.0518 20.32%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 30/09/04 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/06/05 30/09/05 30/09/04 -
Price 4.33 2.48 4.48 3.02 2.18 1.71 1.74 -
P/RPS 1.14 0.61 1.40 1.20 0.52 0.97 0.56 15.26%
P/EPS 16.16 9.14 20.15 17.33 6.66 12.48 6.81 18.85%
EY 6.19 10.94 4.96 5.77 15.02 8.01 14.68 -15.85%
DY 1.18 0.00 0.00 1.99 4.59 5.85 5.75 -27.13%
P/NAPS 2.08 1.40 3.32 2.70 1.09 1.80 0.87 19.03%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 30/09/04 CAGR
Date 24/11/09 20/11/08 26/11/07 16/11/06 19/08/05 17/11/05 09/11/04 -
Price 5.00 2.35 3.90 4.32 1.64 1.74 1.75 -
P/RPS 1.32 0.57 1.22 1.71 0.39 0.99 0.56 18.69%
P/EPS 18.66 8.66 17.54 24.78 5.01 12.70 6.85 22.17%
EY 5.36 11.54 5.70 4.03 19.96 7.87 14.60 -18.15%
DY 1.03 0.00 0.00 1.39 6.10 5.75 5.71 -28.98%
P/NAPS 2.40 1.33 2.89 3.86 0.82 1.83 0.88 22.20%

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