[KUCHAI] QoQ Annualized Quarter Result on 30-Jun-2006

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006
Profit Trend
QoQ- 24622.41%
YoY- 1068.96%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 5,701 2,894 4,388 4,771 3,348 4,549 3,996 26.75%
PBT 60,140 30,636 34,732 11,798 522 2,425 1,458 1096.52%
Tax -1,141 -586 -912 -868 -566 -890 -698 38.80%
NP 58,998 30,050 33,820 10,929 -44 1,535 760 1724.59%
-
NP to SH 58,998 30,050 33,820 10,929 -44 1,535 760 1724.59%
-
Tax Rate 1.90% 1.91% 2.63% 7.36% 108.43% 36.70% 47.87% -
Total Cost -53,297 -27,156 -29,432 -6,158 3,392 3,014 3,235 -
-
Net Worth 277,624 250,910 251,888 230,892 81,533 27,309 26,239 382.64%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - 519 - -
Div Payout % - - - - - 33.85% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 277,624 250,910 251,888 230,892 81,533 27,309 26,239 382.64%
NOSH 120,721 120,688 2,623 2,623 2,628 2,623 2,623 1187.27%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 1,034.82% 1,038.36% 770.74% 229.09% -1.33% 33.74% 19.03% -
ROE 21.25% 11.98% 13.43% 4.73% -0.05% 5.62% 2.90% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 4.72 2.40 167.24 181.84 127.39 173.37 152.29 -90.15%
EPS 48.93 24.80 28.00 9.04 0.00 58.50 0.65 1687.52%
DPS 0.00 0.00 0.00 0.00 0.00 19.80 0.00 -
NAPS 2.2997 2.079 96.00 88.00 31.024 10.4078 10.00 -62.49%
Adjusted Per Share Value based on latest NOSH - 2,623
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 4.61 2.34 3.55 3.86 2.71 3.68 3.23 26.79%
EPS 47.68 24.28 27.33 8.83 -0.04 1.24 0.61 1732.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.42 0.00 -
NAPS 2.2435 2.0276 2.0355 1.8658 0.6589 0.2207 0.212 382.70%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.11 1.51 1.29 0.80 0.85 0.78 0.93 -
P/RPS 23.50 62.97 0.77 0.44 0.67 0.45 0.61 1043.20%
P/EPS 2.27 6.06 0.10 0.19 -50.12 1.33 3.21 -20.64%
EY 44.03 16.49 999.19 520.71 -2.00 75.00 31.16 25.94%
DY 0.00 0.00 0.00 0.00 0.00 25.38 0.00 -
P/NAPS 0.48 0.73 0.01 0.01 0.03 0.07 0.09 205.56%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 23/02/07 05/12/06 29/08/06 30/05/06 27/02/06 23/11/05 -
Price 1.13 1.27 1.24 1.10 0.79 0.74 0.88 -
P/RPS 23.93 52.96 0.74 0.60 0.62 0.43 0.58 1096.72%
P/EPS 2.31 5.10 0.10 0.26 -46.58 1.26 3.04 -16.74%
EY 43.25 19.61 1,039.48 378.70 -2.15 79.05 32.93 19.95%
DY 0.00 0.00 0.00 0.00 0.00 26.76 0.00 -
P/NAPS 0.49 0.61 0.01 0.01 0.03 0.07 0.09 209.80%

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