[KUCHAI] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 149.7%
YoY- 18.83%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 2,164 2,405 2,841 3,120 936 1,911 2,225 -1.83%
PBT 5,992 639 726 1,906 -2,596 2,101 2,598 74.47%
Tax -324 -469 -544 -568 -96 -417 -554 -30.04%
NP 5,668 170 182 1,338 -2,692 1,684 2,044 97.25%
-
NP to SH 5,668 170 182 1,338 -2,692 1,684 2,044 97.25%
-
Tax Rate 5.41% 73.40% 74.93% 29.80% - 19.85% 21.32% -
Total Cost -3,504 2,235 2,658 1,782 3,628 227 181 -
-
Net Worth 24,781 23,359 23,331 24,113 22,774 23,447 23,298 4.19%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - 339 - - 254 - -
Div Payout % - - 185.82% - - 15.11% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 24,781 23,359 23,331 24,113 22,774 23,447 23,298 4.19%
NOSH 2,624 2,623 2,624 2,623 2,623 2,623 2,624 0.00%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 261.92% 7.07% 6.43% 42.88% -287.61% 88.12% 91.85% -
ROE 22.87% 0.73% 0.78% 5.55% -11.82% 7.18% 8.77% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 82.47 91.67 108.26 118.92 35.67 72.83 84.80 -1.83%
EPS 216.00 6.48 6.96 51.00 -102.60 64.18 77.89 97.26%
DPS 0.00 0.00 12.93 0.00 0.00 9.70 0.00 -
NAPS 9.444 8.904 8.89 9.1913 8.6799 8.9364 8.8788 4.19%
Adjusted Per Share Value based on latest NOSH - 2,624
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 1.75 1.94 2.30 2.52 0.76 1.54 1.80 -1.85%
EPS 4.58 0.14 0.15 1.08 -2.18 1.36 1.65 97.38%
DPS 0.00 0.00 0.27 0.00 0.00 0.21 0.00 -
NAPS 0.2003 0.1888 0.1885 0.1949 0.184 0.1895 0.1883 4.20%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.91 0.71 0.77 0.68 0.58 0.61 0.69 -
P/RPS 1.10 0.77 0.71 0.57 1.63 0.84 0.81 22.60%
P/EPS 0.42 10.96 11.06 1.33 -0.57 0.95 0.89 -39.35%
EY 237.36 9.13 9.04 75.00 -176.90 105.21 112.89 64.04%
DY 0.00 0.00 16.80 0.00 0.00 15.90 0.00 -
P/NAPS 0.10 0.08 0.09 0.07 0.07 0.07 0.08 16.02%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 26/02/04 19/11/03 29/08/03 21/05/03 28/02/03 27/11/02 -
Price 1.13 0.77 0.73 0.75 0.65 0.55 0.71 -
P/RPS 1.37 0.84 0.67 0.63 1.82 0.76 0.84 38.51%
P/EPS 0.52 11.88 10.49 1.47 -0.63 0.86 0.91 -31.11%
EY 191.15 8.42 9.53 68.00 -157.85 116.69 109.71 44.74%
DY 0.00 0.00 17.72 0.00 0.00 17.64 0.00 -
P/NAPS 0.12 0.09 0.08 0.08 0.07 0.06 0.08 31.00%

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