[KOSSAN] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 97.14%
YoY- 55.72%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 252,973 227,749 238,646 186,340 170,716 107,287 71,720 23.36%
PBT 34,913 31,562 18,752 15,679 14,844 9,351 8,620 26.24%
Tax -5,463 -7,315 -2,868 8,979 991 -2,092 -3,025 10.34%
NP 29,450 24,247 15,884 24,658 15,835 7,259 5,595 31.87%
-
NP to SH 29,450 24,247 15,884 24,658 15,835 7,259 5,595 31.87%
-
Tax Rate 15.65% 23.18% 15.29% -57.27% -6.68% 22.37% 35.09% -
Total Cost 223,523 203,502 222,762 161,682 154,881 100,028 66,125 22.49%
-
Net Worth 449,128 360,472 298,823 252,656 159,795 161,532 136,544 21.93%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 449,128 360,472 298,823 252,656 159,795 161,532 136,544 21.93%
NOSH 320,806 161,646 159,798 159,909 159,795 159,933 66,607 29.93%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 11.64% 10.65% 6.66% 13.23% 9.28% 6.77% 7.80% -
ROE 6.56% 6.73% 5.32% 9.76% 9.91% 4.49% 4.10% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 78.86 140.89 149.34 116.53 106.83 67.08 107.68 -5.05%
EPS 9.18 15.00 9.94 15.42 9.93 4.54 8.40 1.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 2.23 1.87 1.58 1.00 1.01 2.05 -6.15%
Adjusted Per Share Value based on latest NOSH - 159,909
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 9.89 8.90 9.33 7.28 6.67 4.19 2.80 23.39%
EPS 1.15 0.95 0.62 0.96 0.62 0.28 0.22 31.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1756 0.1409 0.1168 0.0988 0.0625 0.0632 0.0534 21.93%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 3.16 5.43 2.80 3.90 4.68 1.95 1.72 -
P/RPS 4.01 3.85 1.87 3.35 4.38 2.91 1.60 16.53%
P/EPS 34.42 36.20 28.17 25.29 47.23 42.96 20.48 9.03%
EY 2.91 2.76 3.55 3.95 2.12 2.33 4.88 -8.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 2.43 1.50 2.47 4.68 1.93 0.84 17.92%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 25/02/10 20/02/09 25/02/08 14/02/07 24/02/06 24/02/05 -
Price 3.18 6.86 2.99 3.50 5.05 2.23 1.91 -
P/RPS 4.03 4.87 2.00 3.00 4.73 3.32 1.77 14.69%
P/EPS 34.64 45.73 30.08 22.70 50.96 49.13 22.74 7.26%
EY 2.89 2.19 3.32 4.41 1.96 2.04 4.40 -6.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 3.08 1.60 2.22 5.05 2.21 0.93 16.02%

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