[KOSSAN] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
17-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 3.73%
YoY- 55.88%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/04 30/06/03 CAGR
Revenue 957,101 875,016 791,875 656,627 454,601 227,894 162,291 28.82%
PBT 127,390 73,057 66,186 55,983 39,233 24,456 16,386 34.01%
Tax -27,255 -14,210 -971 -6,227 -7,313 -3,083 -1,726 48.27%
NP 100,135 58,847 65,215 49,756 31,920 21,373 14,660 31.55%
-
NP to SH 99,998 58,659 65,215 49,756 31,920 21,373 14,660 31.53%
-
Tax Rate 21.39% 19.45% 1.47% 11.12% 18.64% 12.61% 10.53% -
Total Cost 856,966 816,169 726,660 606,871 422,681 206,521 147,631 28.53%
-
Net Worth 319,701 330,577 278,280 212,762 175,762 128,594 96,184 18.70%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/04 30/06/03 CAGR
Div - 9,321 - - 15,985 5,251 - -
Div Payout % - 15.89% - - 50.08% 24.57% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/04 30/06/03 CAGR
Net Worth 319,701 330,577 278,280 212,762 175,762 128,594 96,184 18.70%
NOSH 159,850 162,047 159,931 159,971 159,783 66,629 62,054 14.46%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/04 30/06/03 CAGR
NP Margin 10.46% 6.73% 8.24% 7.58% 7.02% 9.38% 9.03% -
ROE 31.28% 17.74% 23.43% 23.39% 18.16% 16.62% 15.24% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/04 30/06/03 CAGR
RPS 598.75 539.97 495.13 410.46 284.51 342.03 261.53 12.55%
EPS 62.56 36.20 40.78 31.10 19.98 32.08 23.62 14.91%
DPS 0.00 5.83 0.00 0.00 10.00 7.88 0.00 -
NAPS 2.00 2.04 1.74 1.33 1.10 1.93 1.55 3.70%
Adjusted Per Share Value based on latest NOSH - 159,971
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/04 30/06/03 CAGR
RPS 37.42 34.21 30.96 25.67 17.77 8.91 6.34 28.84%
EPS 3.91 2.29 2.55 1.95 1.25 0.84 0.57 31.63%
DPS 0.00 0.36 0.00 0.00 0.62 0.21 0.00 -
NAPS 0.125 0.1292 0.1088 0.0832 0.0687 0.0503 0.0376 18.70%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/04 30/06/03 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/04 30/06/03 -
Price 7.60 3.72 2.68 5.90 2.53 1.85 0.71 -
P/RPS 1.27 0.69 0.54 1.44 0.89 0.54 0.27 24.73%
P/EPS 12.15 10.28 6.57 18.97 12.66 5.77 3.01 22.04%
EY 8.23 9.73 15.22 5.27 7.90 17.34 33.27 -18.07%
DY 0.00 1.57 0.00 0.00 3.95 4.26 0.00 -
P/NAPS 3.80 1.82 1.54 4.44 2.30 0.96 0.46 35.17%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/04 30/06/03 CAGR
Date 26/08/10 20/08/09 22/08/08 17/08/07 17/08/06 20/08/04 14/08/03 -
Price 3.46 3.86 2.31 3.88 2.87 1.66 1.00 -
P/RPS 0.58 0.71 0.47 0.95 1.01 0.49 0.38 6.22%
P/EPS 5.53 10.66 5.66 12.47 14.37 5.17 4.23 3.89%
EY 18.08 9.38 17.65 8.02 6.96 19.32 23.62 -3.74%
DY 0.00 1.51 0.00 0.00 3.48 4.75 0.00 -
P/NAPS 1.73 1.89 1.33 2.92 2.61 0.86 0.65 14.99%

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