[KOSSAN] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
14-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 61.85%
YoY- 9.66%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 160,783 133,269 71,282 46,281 37,724 31,635 27,771 28.50%
PBT 13,790 11,671 7,184 4,841 4,360 1,199 1,496 37.32%
Tax -2,400 -2,068 -1,234 -764 -642 -227 -445 27.20%
NP 11,390 9,603 5,950 4,077 3,718 972 1,051 40.53%
-
NP to SH 11,390 9,603 5,950 4,077 3,718 972 1,051 40.53%
-
Tax Rate 17.40% 17.72% 17.18% 15.78% 14.72% 18.93% 29.75% -
Total Cost 149,393 123,666 65,332 42,204 34,006 30,663 26,720 27.86%
-
Net Worth 212,762 175,762 128,594 96,184 83,771 74,968 73,518 16.38%
Dividend
30/06/07 30/06/06 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - 3,331 - - - - -
Div Payout % - - 55.99% - - - - -
Equity
30/06/07 30/06/06 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 212,762 175,762 128,594 96,184 83,771 74,968 73,518 16.38%
NOSH 159,971 159,783 66,629 62,054 51,710 51,702 51,773 17.47%
Ratio Analysis
30/06/07 30/06/06 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 7.08% 7.21% 8.35% 8.81% 9.86% 3.07% 3.78% -
ROE 5.35% 5.46% 4.63% 4.24% 4.44% 1.30% 1.43% -
Per Share
30/06/07 30/06/06 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 100.51 83.41 106.98 74.58 72.95 61.19 53.64 9.38%
EPS 7.12 6.01 8.93 6.57 7.19 1.88 2.03 19.62%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.10 1.93 1.55 1.62 1.45 1.42 -0.93%
Adjusted Per Share Value based on latest NOSH - 62,054
30/06/07 30/06/06 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 6.29 5.21 2.79 1.81 1.47 1.24 1.09 28.44%
EPS 0.45 0.38 0.23 0.16 0.15 0.04 0.04 41.28%
DPS 0.00 0.00 0.13 0.00 0.00 0.00 0.00 -
NAPS 0.0832 0.0687 0.0503 0.0376 0.0328 0.0293 0.0287 16.41%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/06/07 30/06/06 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 5.90 2.53 1.85 0.71 0.87 0.61 1.25 -
P/RPS 5.87 3.03 1.73 0.95 1.19 1.00 2.33 14.10%
P/EPS 82.87 42.10 20.72 10.81 12.10 32.45 61.58 4.33%
EY 1.21 2.38 4.83 9.25 8.26 3.08 1.62 -4.08%
DY 0.00 0.00 2.70 0.00 0.00 0.00 0.00 -
P/NAPS 4.44 2.30 0.96 0.46 0.54 0.42 0.88 26.00%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 17/08/07 17/08/06 20/08/04 14/08/03 09/10/02 24/08/01 18/08/00 -
Price 3.88 2.87 1.66 1.00 0.75 0.64 1.25 -
P/RPS 3.86 3.44 1.55 1.34 1.03 1.05 2.33 7.47%
P/EPS 54.49 47.75 18.59 15.22 10.43 34.04 61.58 -1.73%
EY 1.84 2.09 5.38 6.57 9.59 2.94 1.62 1.83%
DY 0.00 0.00 3.01 0.00 0.00 0.00 0.00 -
P/NAPS 2.92 2.61 0.86 0.65 0.46 0.44 0.88 18.68%

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