[KUCHAI] QoQ Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 41.14%
YoY- -577.16%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,577 1,852 2,400 3,064 2,202 2,710 3,940 -45.71%
PBT 68,629 72,606 159,448 -80,610 -137,178 -184,154 -200,308 -
Tax -62 -66 -76 -188 -100 -72 -60 2.21%
NP 68,566 72,540 159,372 -80,798 -137,278 -184,226 -200,368 -
-
NP to SH 68,566 72,540 159,372 -80,798 -137,278 -184,226 -200,368 -
-
Tax Rate 0.09% 0.09% 0.05% - - - - -
Total Cost -66,989 -70,688 -156,972 83,862 139,481 186,936 204,308 -
-
Net Worth 267,337 261,446 266,851 226,053 203,745 212,692 255,770 2.99%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - 3,959 -
Div Payout % - - - - - - 0.00% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 267,337 261,446 266,851 226,053 203,745 212,692 255,770 2.99%
NOSH 120,715 120,900 120,736 120,774 120,702 120,724 120,703 0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 4,347.00% 3,916.85% 6,640.50% -2,637.01% -6,232.39% -6,798.01% -5,085.48% -
ROE 25.65% 27.75% 59.72% -35.74% -67.38% -86.62% -78.34% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1.31 1.53 1.99 2.54 1.82 2.24 3.26 -45.57%
EPS 56.80 60.00 132.00 -66.90 -113.73 -152.60 -166.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.28 -
NAPS 2.2146 2.1625 2.2102 1.8717 1.688 1.7618 2.119 2.98%
Adjusted Per Share Value based on latest NOSH - 120,440
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1.27 1.50 1.94 2.48 1.78 2.19 3.18 -45.79%
EPS 55.41 58.62 128.79 -65.29 -110.93 -148.87 -161.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.20 -
NAPS 2.1604 2.1127 2.1564 1.8267 1.6465 1.7188 2.0669 2.99%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.81 0.72 0.81 0.69 0.60 0.61 0.79 -
P/RPS 61.99 47.00 40.75 27.20 32.88 27.17 24.20 87.32%
P/EPS 1.43 1.20 0.61 -1.03 -0.53 -0.40 -0.48 -
EY 70.12 83.33 162.96 -96.96 -189.56 -250.16 -210.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.15 -
P/NAPS 0.37 0.33 0.37 0.37 0.36 0.35 0.37 0.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 22/02/10 24/11/09 28/08/09 29/05/09 25/02/09 27/11/08 -
Price 0.80 0.73 0.75 0.83 0.69 0.60 0.64 -
P/RPS 61.23 47.65 37.73 32.72 37.81 26.73 19.61 113.77%
P/EPS 1.41 1.22 0.57 -1.24 -0.61 -0.39 -0.39 -
EY 71.00 82.19 176.00 -80.60 -164.83 -254.33 -259.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.13 -
P/NAPS 0.36 0.34 0.34 0.44 0.41 0.34 0.30 12.93%

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