[KOSSAN] YoY Quarter Result on 31-Mar-2007 [#1]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
18-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -26.5%
YoY- 57.95%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 262,769 202,372 199,942 162,485 107,233 85,407 58,883 28.29%
PBT 38,779 18,275 17,603 14,099 8,801 8,545 6,398 35.00%
Tax -8,300 -4,242 -3,580 -2,460 -1,432 -1,552 -1,191 38.18%
NP 30,479 14,033 14,023 11,639 7,369 6,993 5,207 34.22%
-
NP to SH 30,379 14,033 14,203 11,639 7,369 6,993 5,207 34.15%
-
Tax Rate 21.40% 23.21% 20.34% 17.45% 16.27% 18.16% 18.62% -
Total Cost 232,290 188,339 185,919 150,846 99,864 78,414 53,676 27.64%
-
Net Worth 319,778 314,176 267,217 201,444 167,840 133,174 125,181 16.91%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 319,778 314,176 267,217 201,444 167,840 133,174 125,181 16.91%
NOSH 159,889 161,116 161,949 159,876 159,848 66,587 66,585 15.71%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 11.60% 6.93% 7.01% 7.16% 6.87% 8.19% 8.84% -
ROE 9.50% 4.47% 5.32% 5.78% 4.39% 5.25% 4.16% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 164.34 125.61 123.46 101.63 67.08 128.26 88.43 10.87%
EPS 9.50 8.78 8.77 7.28 4.61 4.37 7.82 3.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.95 1.65 1.26 1.05 2.00 1.88 1.03%
Adjusted Per Share Value based on latest NOSH - 159,876
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 10.27 7.91 7.82 6.35 4.19 3.34 2.30 28.30%
EPS 1.19 0.55 0.56 0.46 0.29 0.27 0.20 34.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.125 0.1228 0.1045 0.0788 0.0656 0.0521 0.0489 16.92%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 8.00 2.88 3.56 4.94 2.30 2.10 2.04 -
P/RPS 4.87 2.29 2.88 4.86 3.43 1.64 2.31 13.23%
P/EPS 42.11 33.07 40.59 67.86 49.89 20.00 26.09 8.30%
EY 2.38 3.02 2.46 1.47 2.00 5.00 3.83 -7.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 1.48 2.16 3.92 2.19 1.05 1.09 24.18%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 20/05/10 21/05/09 28/05/08 18/05/07 18/05/06 19/05/05 12/05/04 -
Price 7.52 3.60 3.32 5.50 2.46 2.24 1.89 -
P/RPS 4.58 2.87 2.69 5.41 3.67 1.75 2.14 13.51%
P/EPS 39.58 41.33 37.86 75.55 53.36 21.33 24.17 8.56%
EY 2.53 2.42 2.64 1.32 1.87 4.69 4.14 -7.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.76 1.85 2.01 4.37 2.34 1.12 1.01 24.48%

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