[KOSSAN] YoY Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -69.08%
YoY- 34.3%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 199,942 162,485 107,233 85,407 58,883 36,851 34,231 34.16%
PBT 17,603 14,099 8,801 8,545 6,398 3,021 3,384 31.59%
Tax -3,580 -2,460 -1,432 -1,552 -1,191 -502 -796 28.44%
NP 14,023 11,639 7,369 6,993 5,207 2,519 2,588 32.49%
-
NP to SH 14,203 11,639 7,369 6,993 5,207 2,519 2,588 32.77%
-
Tax Rate 20.34% 17.45% 16.27% 18.16% 18.62% 16.62% 23.52% -
Total Cost 185,919 150,846 99,864 78,414 53,676 34,332 31,643 34.29%
-
Net Worth 267,217 201,444 167,840 133,174 125,181 93,104 80,227 22.18%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 267,217 201,444 167,840 133,174 125,181 93,104 80,227 22.18%
NOSH 161,949 159,876 159,848 66,587 66,585 51,724 51,760 20.91%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 7.01% 7.16% 6.87% 8.19% 8.84% 6.84% 7.56% -
ROE 5.32% 5.78% 4.39% 5.25% 4.16% 2.71% 3.23% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 123.46 101.63 67.08 128.26 88.43 71.24 66.13 10.95%
EPS 8.77 7.28 4.61 4.37 7.82 4.87 5.00 9.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.26 1.05 2.00 1.88 1.80 1.55 1.04%
Adjusted Per Share Value based on latest NOSH - 66,587
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 7.82 6.35 4.19 3.34 2.30 1.44 1.34 34.14%
EPS 0.56 0.46 0.29 0.27 0.20 0.10 0.10 33.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1045 0.0788 0.0656 0.0521 0.0489 0.0364 0.0314 22.16%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 3.56 4.94 2.30 2.10 2.04 0.68 0.84 -
P/RPS 2.88 4.86 3.43 1.64 2.31 0.95 1.27 14.60%
P/EPS 40.59 67.86 49.89 20.00 26.09 13.96 16.80 15.82%
EY 2.46 1.47 2.00 5.00 3.83 7.16 5.95 -13.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 3.92 2.19 1.05 1.09 0.38 0.54 25.96%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 18/05/07 18/05/06 19/05/05 12/05/04 29/05/03 26/04/02 -
Price 3.32 5.50 2.46 2.24 1.89 0.81 0.93 -
P/RPS 2.69 5.41 3.67 1.75 2.14 1.14 1.41 11.35%
P/EPS 37.86 75.55 53.36 21.33 24.17 16.63 18.60 12.56%
EY 2.64 1.32 1.87 4.69 4.14 6.01 5.38 -11.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 4.37 2.34 1.12 1.01 0.45 0.60 22.30%

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