[KOSSAN] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 14.27%
YoY- 45.94%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 217,282 160,783 133,269 71,282 46,281 37,724 31,635 31.66%
PBT 17,446 13,790 11,671 7,184 4,841 4,360 1,199 46.55%
Tax -3,420 -2,400 -2,068 -1,234 -764 -642 -227 47.28%
NP 14,026 11,390 9,603 5,950 4,077 3,718 972 46.37%
-
NP to SH 14,026 11,390 9,603 5,950 4,077 3,718 972 46.37%
-
Tax Rate 19.60% 17.40% 17.72% 17.18% 15.78% 14.72% 18.93% -
Total Cost 203,256 149,393 123,666 65,332 42,204 34,006 30,663 30.99%
-
Net Worth 278,280 212,762 175,762 128,594 96,184 83,771 74,968 20.58%
Dividend
30/06/08 30/06/07 30/06/06 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - 3,331 - - - -
Div Payout % - - - 55.99% - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 278,280 212,762 175,762 128,594 96,184 83,771 74,968 20.58%
NOSH 159,931 159,971 159,783 66,629 62,054 51,710 51,702 17.49%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 6.46% 7.08% 7.21% 8.35% 8.81% 9.86% 3.07% -
ROE 5.04% 5.35% 5.46% 4.63% 4.24% 4.44% 1.30% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 135.86 100.51 83.41 106.98 74.58 72.95 61.19 12.05%
EPS 8.77 7.12 6.01 8.93 6.57 7.19 1.88 24.58%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.74 1.33 1.10 1.93 1.55 1.62 1.45 2.63%
Adjusted Per Share Value based on latest NOSH - 66,629
30/06/08 30/06/07 30/06/06 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 8.49 6.29 5.21 2.79 1.81 1.47 1.24 31.60%
EPS 0.55 0.45 0.38 0.23 0.16 0.15 0.04 45.37%
DPS 0.00 0.00 0.00 0.13 0.00 0.00 0.00 -
NAPS 0.1088 0.0832 0.0687 0.0503 0.0376 0.0328 0.0293 20.59%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.68 5.90 2.53 1.85 0.71 0.87 0.61 -
P/RPS 1.97 5.87 3.03 1.73 0.95 1.19 1.00 10.16%
P/EPS 30.56 82.87 42.10 20.72 10.81 12.10 32.45 -0.85%
EY 3.27 1.21 2.38 4.83 9.25 8.26 3.08 0.85%
DY 0.00 0.00 0.00 2.70 0.00 0.00 0.00 -
P/NAPS 1.54 4.44 2.30 0.96 0.46 0.54 0.42 20.37%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 22/08/08 17/08/07 17/08/06 20/08/04 14/08/03 09/10/02 24/08/01 -
Price 2.31 3.88 2.87 1.66 1.00 0.75 0.64 -
P/RPS 1.70 3.86 3.44 1.55 1.34 1.03 1.05 7.12%
P/EPS 26.34 54.49 47.75 18.59 15.22 10.43 34.04 -3.59%
EY 3.80 1.84 2.09 5.38 6.57 9.59 2.94 3.73%
DY 0.00 0.00 0.00 3.01 0.00 0.00 0.00 -
P/NAPS 1.33 2.92 2.61 0.86 0.65 0.46 0.44 17.10%

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