[KOSSAN] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 7.9%
YoY- 25.12%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 735,376 629,113 428,144 305,678 202,893 153,734 134,166 32.74%
PBT 62,530 53,864 36,972 31,406 22,113 15,905 8,655 38.99%
Tax 49 -5,895 -7,027 -7,007 -2,613 -1,604 -869 -
NP 62,579 47,969 29,945 24,399 19,500 14,301 7,786 41.48%
-
NP to SH 62,579 47,969 29,945 24,399 19,500 14,301 7,786 41.48%
-
Tax Rate -0.08% 10.94% 19.01% 22.31% 11.82% 10.08% 10.04% -
Total Cost 672,797 581,144 398,199 281,279 183,393 139,433 126,380 32.10%
-
Net Worth 267,217 201,444 167,840 133,174 125,181 93,104 80,227 22.18%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - 22,643 6,661 1,920 - 744 -
Div Payout % - - 75.62% 27.30% 9.85% - 9.56% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 267,217 201,444 167,840 133,174 125,181 93,104 80,227 22.18%
NOSH 161,949 159,876 159,848 66,587 66,585 51,724 51,760 20.91%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 8.51% 7.62% 6.99% 7.98% 9.61% 9.30% 5.80% -
ROE 23.42% 23.81% 17.84% 18.32% 15.58% 15.36% 9.70% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 454.08 393.50 267.84 459.06 304.71 297.22 259.21 9.78%
EPS 38.64 30.00 18.73 36.64 29.29 27.65 15.04 17.01%
DPS 0.00 0.00 14.17 10.00 2.88 0.00 1.44 -
NAPS 1.65 1.26 1.05 2.00 1.88 1.80 1.55 1.04%
Adjusted Per Share Value based on latest NOSH - 66,587
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 28.75 24.60 16.74 11.95 7.93 6.01 5.25 32.72%
EPS 2.45 1.88 1.17 0.95 0.76 0.56 0.30 41.86%
DPS 0.00 0.00 0.89 0.26 0.08 0.00 0.03 -
NAPS 0.1045 0.0788 0.0656 0.0521 0.0489 0.0364 0.0314 22.16%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 3.56 4.94 2.30 2.10 2.04 0.68 0.84 -
P/RPS 0.78 1.26 0.86 0.46 0.67 0.23 0.32 15.99%
P/EPS 9.21 16.46 12.28 5.73 6.97 2.46 5.58 8.70%
EY 10.85 6.07 8.14 17.45 14.36 40.66 17.91 -8.00%
DY 0.00 0.00 6.16 4.76 1.41 0.00 1.71 -
P/NAPS 2.16 3.92 2.19 1.05 1.09 0.38 0.54 25.96%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 18/05/07 18/05/06 19/05/05 12/05/04 29/05/03 26/04/02 -
Price 3.32 5.50 2.46 2.24 1.89 0.81 0.93 -
P/RPS 0.73 1.40 0.92 0.49 0.62 0.27 0.36 12.49%
P/EPS 8.59 18.33 13.13 6.11 6.45 2.93 6.18 5.63%
EY 11.64 5.46 7.62 16.36 15.50 34.13 16.17 -5.32%
DY 0.00 0.00 5.76 4.46 1.53 0.00 1.55 -
P/NAPS 2.01 4.37 2.34 1.12 1.01 0.45 0.60 22.30%

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