[KOSSAN] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 24.42%
YoY- 47.79%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 836,971 893,106 697,919 573,861 406,318 279,154 180,861 29.06%
PBT 87,395 73,069 59,026 48,566 36,716 29,259 18,736 29.23%
Tax -20,217 -13,818 1,169 -4,867 -7,147 -6,646 -1,924 47.94%
NP 67,178 59,251 60,195 43,699 29,569 22,613 16,812 25.94%
-
NP to SH 67,072 59,251 60,195 43,699 29,569 22,613 16,812 25.91%
-
Tax Rate 23.13% 18.91% -1.98% 10.02% 19.47% 22.71% 10.27% -
Total Cost 769,793 833,855 637,724 530,162 376,749 256,541 164,049 29.35%
-
Net Worth 323,293 298,823 252,656 159,795 161,532 136,544 113,471 19.04%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - 9,321 - - 22,643 6,661 1,920 -
Div Payout % - 15.73% - - 76.58% 29.46% 11.42% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 323,293 298,823 252,656 159,795 161,532 136,544 113,471 19.04%
NOSH 161,646 159,798 159,909 159,795 159,933 66,607 63,039 16.97%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 8.03% 6.63% 8.62% 7.61% 7.28% 8.10% 9.30% -
ROE 20.75% 19.83% 23.82% 27.35% 18.31% 16.56% 14.82% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 517.78 558.89 436.45 359.12 254.06 419.11 286.90 10.33%
EPS 41.49 37.08 37.64 27.35 18.49 33.95 26.67 7.63%
DPS 0.00 5.83 0.00 0.00 14.16 10.00 3.05 -
NAPS 2.00 1.87 1.58 1.00 1.01 2.05 1.80 1.76%
Adjusted Per Share Value based on latest NOSH - 159,795
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 32.72 34.92 27.29 22.44 15.89 10.91 7.07 29.06%
EPS 2.62 2.32 2.35 1.71 1.16 0.88 0.66 25.80%
DPS 0.00 0.36 0.00 0.00 0.89 0.26 0.08 -
NAPS 0.1264 0.1168 0.0988 0.0625 0.0632 0.0534 0.0444 19.03%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 5.43 2.80 3.90 4.68 1.95 1.72 1.10 -
P/RPS 1.05 0.50 0.89 1.30 0.77 0.41 0.38 18.44%
P/EPS 13.09 7.55 10.36 17.11 10.55 5.07 4.12 21.22%
EY 7.64 13.24 9.65 5.84 9.48 19.74 24.24 -17.49%
DY 0.00 2.08 0.00 0.00 7.26 5.81 2.77 -
P/NAPS 2.72 1.50 2.47 4.68 1.93 0.84 0.61 28.26%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 20/02/09 25/02/08 14/02/07 24/02/06 24/02/05 25/02/04 -
Price 6.86 2.99 3.50 5.05 2.23 1.91 1.85 -
P/RPS 1.32 0.53 0.80 1.41 0.88 0.46 0.64 12.81%
P/EPS 16.53 8.06 9.30 18.47 12.06 5.63 6.94 15.54%
EY 6.05 12.40 10.76 5.42 8.29 17.77 14.42 -13.46%
DY 0.00 1.95 0.00 0.00 6.35 5.24 1.65 -
P/NAPS 3.43 1.60 2.22 5.05 2.21 0.93 1.03 22.17%

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