[KOSSAN] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 23.03%
YoY- 307.1%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
TTM Result
30/06/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 341,208 255,367 171,264 147,214 120,582 104,752 23,538 -2.79%
PBT 33,632 26,080 17,157 15,066 4,272 3,593 1,137 -3.52%
Tax -7,555 -3,691 -1,445 -2,108 -668 -789 0 -100.00%
NP 26,077 22,389 15,712 12,958 3,604 2,804 1,137 -3.26%
-
NP to SH 26,077 22,389 15,712 12,958 3,183 2,768 1,137 -3.26%
-
Tax Rate 22.46% 14.15% 8.42% 13.99% 15.64% 21.96% 0.00% -
Total Cost 315,131 232,978 155,552 134,256 116,978 101,948 22,401 -2.76%
-
Net Worth 133,167 132,538 106,244 87,451 76,634 73,629 72,871 -0.63%
Dividend
30/06/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 9,988 6,661 1,920 744 746 2,587 - -100.00%
Div Payout % 38.30% 29.75% 12.22% 5.75% 23.45% 93.47% - -
Equity
30/06/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 133,167 132,538 106,244 87,451 76,634 73,629 72,871 -0.63%
NOSH 66,583 66,602 64,002 51,746 51,780 51,489 51,681 -0.26%
Ratio Analysis
30/06/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 7.64% 8.77% 9.17% 8.80% 2.99% 2.68% 4.83% -
ROE 19.58% 16.89% 14.79% 14.82% 4.15% 3.76% 1.56% -
Per Share
30/06/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 512.45 383.42 267.59 284.49 232.87 203.44 45.54 -2.53%
EPS 39.16 33.62 24.55 25.04 6.15 5.38 2.20 -3.00%
DPS 15.00 10.00 3.00 1.44 1.44 5.00 0.00 -100.00%
NAPS 2.00 1.99 1.66 1.69 1.48 1.43 1.41 -0.36%
Adjusted Per Share Value based on latest NOSH - 51,746
30/06/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 13.34 9.98 6.70 5.76 4.71 4.10 0.92 -2.79%
EPS 1.02 0.88 0.61 0.51 0.12 0.11 0.04 -3.37%
DPS 0.39 0.26 0.08 0.03 0.03 0.10 0.00 -100.00%
NAPS 0.0521 0.0518 0.0415 0.0342 0.03 0.0288 0.0285 -0.63%
Price Multiplier on Financial Quarter End Date
30/06/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/06/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 2.18 1.74 1.07 0.75 0.62 1.01 0.00 -
P/RPS 0.43 0.45 0.40 0.26 0.27 0.50 0.00 -100.00%
P/EPS 5.57 5.18 4.36 3.00 10.09 18.79 0.00 -100.00%
EY 17.97 19.32 22.94 33.39 9.91 5.32 0.00 -100.00%
DY 6.88 5.75 2.80 1.92 2.32 4.95 0.00 -100.00%
P/NAPS 1.09 0.87 0.64 0.44 0.42 0.71 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 19/08/05 09/11/04 13/11/03 21/11/02 23/11/01 24/11/00 - -
Price 1.64 1.75 1.17 0.75 0.82 0.94 0.00 -
P/RPS 0.32 0.46 0.44 0.26 0.35 0.46 0.00 -100.00%
P/EPS 4.19 5.21 4.77 3.00 13.34 17.49 0.00 -100.00%
EY 23.88 19.21 20.98 33.39 7.50 5.72 0.00 -100.00%
DY 9.15 5.72 2.56 1.92 1.76 5.32 0.00 -100.00%
P/NAPS 0.82 0.88 0.70 0.44 0.55 0.66 0.00 -100.00%

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