[KOSSAN] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 54.32%
YoY- 27.54%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 CAGR
Revenue 794,898 609,222 654,461 511,578 403,145 280,680 280,680 23.13%
PBT 113,148 55,834 54,317 43,347 33,722 26,797 26,797 33.36%
Tax -24,007 -12,790 -10,950 -7,810 -5,858 -4,989 -4,891 37.43%
NP 89,141 43,044 43,367 35,537 27,864 21,808 21,906 32.38%
-
NP to SH 88,942 43,044 43,367 35,537 27,864 21,808 21,906 32.32%
-
Tax Rate 21.22% 22.91% 20.16% 18.02% 17.37% 18.62% 18.25% -
Total Cost 705,757 566,178 611,094 476,041 375,281 258,872 258,774 22.20%
-
Net Worth 418,813 334,197 282,932 215,811 179,045 133,242 151,902 22.47%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 CAGR
Div 28,773 8,242 - - 9,591 6,662 15,989 12.46%
Div Payout % 32.35% 19.15% - - 34.42% 30.55% 72.99% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 CAGR
Net Worth 418,813 334,197 282,932 215,811 179,045 133,242 151,902 22.47%
NOSH 319,705 160,671 159,848 159,860 159,862 66,621 159,897 14.85%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 CAGR
NP Margin 11.21% 7.07% 6.63% 6.95% 6.91% 7.77% 7.80% -
ROE 21.24% 12.88% 15.33% 16.47% 15.56% 16.37% 14.42% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 CAGR
RPS 248.63 379.17 409.42 320.02 252.18 421.31 175.54 7.20%
EPS 27.82 26.79 27.13 22.23 17.43 13.64 13.70 15.21%
DPS 9.00 5.13 0.00 0.00 6.00 10.00 10.00 -2.08%
NAPS 1.31 2.08 1.77 1.35 1.12 2.00 0.95 6.63%
Adjusted Per Share Value based on latest NOSH - 159,948
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 CAGR
RPS 31.08 23.82 25.59 20.00 15.76 10.97 10.97 23.14%
EPS 3.48 1.68 1.70 1.39 1.09 0.85 0.86 32.23%
DPS 1.12 0.32 0.00 0.00 0.37 0.26 0.63 12.18%
NAPS 0.1637 0.1307 0.1106 0.0844 0.07 0.0521 0.0594 22.46%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/06/05 30/09/05 -
Price 2.97 4.33 2.48 4.48 3.02 2.18 1.71 -
P/RPS 1.19 1.14 0.61 1.40 1.20 0.52 0.97 4.17%
P/EPS 10.68 16.16 9.14 20.15 17.33 6.66 12.48 -3.06%
EY 9.37 6.19 10.94 4.96 5.77 15.02 8.01 3.18%
DY 3.03 1.18 0.00 0.00 1.99 4.59 5.85 -12.32%
P/NAPS 2.27 2.08 1.40 3.32 2.70 1.09 1.80 4.74%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 CAGR
Date 18/11/10 24/11/09 20/11/08 26/11/07 16/11/06 19/08/05 17/11/05 -
Price 3.21 5.00 2.35 3.90 4.32 1.64 1.74 -
P/RPS 1.29 1.32 0.57 1.22 1.71 0.39 0.99 5.43%
P/EPS 11.54 18.66 8.66 17.54 24.78 5.01 12.70 -1.89%
EY 8.67 5.36 11.54 5.70 4.03 19.96 7.87 1.95%
DY 2.80 1.03 0.00 0.00 1.39 6.10 5.75 -13.39%
P/NAPS 2.45 2.40 1.33 2.89 3.86 0.82 1.83 6.00%

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