[KUCHAI] QoQ Annualized Quarter Result on 30-Sep-2005

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005
Profit Trend
QoQ- 167.41%
YoY- -80.62%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 4,771 3,348 4,549 3,996 4,138 1,020 3,429 24.70%
PBT 11,798 522 2,425 1,458 -444 -1,772 3,658 118.76%
Tax -868 -566 -890 -698 -684 64 -633 23.49%
NP 10,929 -44 1,535 760 -1,128 -1,708 3,025 136.00%
-
NP to SH 10,929 -44 1,535 760 -1,128 -1,708 3,025 136.00%
-
Tax Rate 7.36% 108.43% 36.70% 47.87% - - 17.30% -
Total Cost -6,158 3,392 3,014 3,235 5,266 2,728 404 -
-
Net Worth 230,892 81,533 27,309 26,239 26,241 26,250 26,295 327.31%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 519 - - - 94 -
Div Payout % - - 33.85% - - - 3.12% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 230,892 81,533 27,309 26,239 26,241 26,250 26,295 327.31%
NOSH 2,623 2,628 2,623 2,623 2,624 2,625 2,624 -0.02%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 229.09% -1.33% 33.74% 19.03% -27.26% -167.45% 88.22% -
ROE 4.73% -0.05% 5.62% 2.90% -4.30% -6.51% 11.50% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 181.84 127.39 173.37 152.29 157.69 38.86 130.68 24.71%
EPS 9.04 0.00 58.50 0.65 -43.00 -65.20 115.28 -81.76%
DPS 0.00 0.00 19.80 0.00 0.00 0.00 3.60 -
NAPS 88.00 31.024 10.4078 10.00 10.00 10.00 10.021 327.34%
Adjusted Per Share Value based on latest NOSH - 2,623
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3.86 2.71 3.68 3.23 3.34 0.82 2.77 24.83%
EPS 8.83 -0.04 1.24 0.61 -0.91 -1.38 2.44 136.26%
DPS 0.00 0.00 0.42 0.00 0.00 0.00 0.08 -
NAPS 1.8658 0.6589 0.2207 0.212 0.2121 0.2121 0.2125 327.29%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.80 0.85 0.78 0.93 1.01 0.92 0.92 -
P/RPS 0.44 0.67 0.45 0.61 0.64 2.37 0.70 -26.68%
P/EPS 0.19 -50.12 1.33 3.21 -2.35 -1.41 0.80 -61.74%
EY 520.71 -2.00 75.00 31.16 -42.56 -70.72 125.30 159.15%
DY 0.00 0.00 25.38 0.00 0.00 0.00 3.91 -
P/NAPS 0.01 0.03 0.07 0.09 0.10 0.09 0.09 -76.98%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 30/05/06 27/02/06 23/11/05 30/08/05 19/05/05 17/02/05 -
Price 1.10 0.79 0.74 0.88 0.91 1.10 0.95 -
P/RPS 0.60 0.62 0.43 0.58 0.58 2.83 0.73 -12.28%
P/EPS 0.26 -46.58 1.26 3.04 -2.12 -1.69 0.82 -53.59%
EY 378.70 -2.15 79.05 32.93 -47.24 -59.15 121.35 113.99%
DY 0.00 0.00 26.76 0.00 0.00 0.00 3.79 -
P/NAPS 0.01 0.03 0.07 0.09 0.09 0.11 0.09 -76.98%

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