[KOSSAN] YoY 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- 13.42%
YoY- 41.66%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 30/09/04 CAGR
Revenue 210,088 237,236 188,311 162,643 106,812 106,812 77,269 22.13%
PBT 20,796 19,268 15,458 13,250 9,410 9,410 7,057 24.11%
Tax -5,510 -3,950 -2,950 -2,358 -1,782 -1,721 -1,196 35.70%
NP 15,286 15,318 12,508 10,892 7,628 7,689 5,861 21.12%
-
NP to SH 15,286 15,318 12,508 10,892 7,628 7,689 5,861 21.12%
-
Tax Rate 26.50% 20.50% 19.08% 17.80% 18.94% 18.29% 16.95% -
Total Cost 194,802 221,918 175,803 151,751 99,184 99,123 71,408 22.21%
-
Net Worth 330,852 283,015 215,930 179,134 133,167 151,861 132,538 20.06%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/09/05 30/09/04 CAGR
Div 8,159 - - 9,596 6,658 15,985 3,330 19.61%
Div Payout % 53.38% - - 88.11% 87.29% 207.90% 56.82% -
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 330,852 283,015 215,930 179,134 133,167 151,861 132,538 20.06%
NOSH 159,063 159,895 159,948 159,941 66,583 159,854 66,602 19.00%
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 7.28% 6.46% 6.64% 6.70% 7.14% 7.20% 7.59% -
ROE 4.62% 5.41% 5.79% 6.08% 5.73% 5.06% 4.42% -
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 132.08 148.37 117.73 101.69 160.42 66.82 116.02 2.62%
EPS 9.61 9.58 7.82 6.81 4.77 4.81 8.80 1.77%
DPS 5.13 0.00 0.00 6.00 10.00 10.00 5.00 0.51%
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 8.21 9.27 7.36 6.36 4.18 4.18 3.02 22.12%
EPS 0.60 0.60 0.49 0.43 0.30 0.30 0.23 21.12%
DPS 0.32 0.00 0.00 0.38 0.26 0.62 0.13 19.72%
NAPS 0.1293 0.1106 0.0844 0.07 0.0521 0.0594 0.0518 20.06%
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 3.28 1.67 3.81 2.97 1.36 2.56 1.50 16.92%
P/EPS 45.06 25.89 57.29 44.35 19.03 35.55 19.77 17.90%
EY 2.22 3.86 1.75 2.25 5.26 2.81 5.06 -15.18%
DY 1.18 0.00 0.00 1.99 4.59 5.85 2.87 -16.27%
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 3.79 1.58 3.31 4.25 1.02 2.60 1.51 20.19%
P/EPS 52.03 24.53 49.87 63.44 14.32 36.17 19.89 21.19%
EY 1.92 4.08 2.01 1.58 6.99 2.76 5.03 -17.51%
DY 1.03 0.00 0.00 1.39 6.10 5.75 2.86 -18.46%
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