[KUCHAI] QoQ Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 297.25%
YoY- 179.54%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 3,942 1,577 1,852 2,400 3,064 2,202 2,710 28.46%
PBT 69,131 68,629 72,606 159,448 -80,610 -137,178 -184,154 -
Tax -78 -62 -66 -76 -188 -100 -72 5.49%
NP 69,053 68,566 72,540 159,372 -80,798 -137,278 -184,226 -
-
NP to SH 69,053 68,566 72,540 159,372 -80,798 -137,278 -184,226 -
-
Tax Rate 0.11% 0.09% 0.09% 0.05% - - - -
Total Cost -65,111 -66,989 -70,688 -156,972 83,862 139,481 186,936 -
-
Net Worth 284,095 267,337 261,446 266,851 226,053 203,745 212,692 21.34%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 284,095 267,337 261,446 266,851 226,053 203,745 212,692 21.34%
NOSH 120,722 120,715 120,900 120,736 120,774 120,702 120,724 -0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1,751.73% 4,347.00% 3,916.85% 6,640.50% -2,637.01% -6,232.39% -6,798.01% -
ROE 24.31% 25.65% 27.75% 59.72% -35.74% -67.38% -86.62% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 3.27 1.31 1.53 1.99 2.54 1.82 2.24 28.77%
EPS 57.20 56.80 60.00 132.00 -66.90 -113.73 -152.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3533 2.2146 2.1625 2.2102 1.8717 1.688 1.7618 21.35%
Adjusted Per Share Value based on latest NOSH - 120,736
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 3.19 1.27 1.50 1.94 2.48 1.78 2.19 28.58%
EPS 55.80 55.41 58.62 128.79 -65.29 -110.93 -148.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2958 2.1604 2.1127 2.1564 1.8267 1.6465 1.7188 21.34%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.81 0.81 0.72 0.81 0.69 0.60 0.61 -
P/RPS 24.81 61.99 47.00 40.75 27.20 32.88 27.17 -5.89%
P/EPS 1.42 1.43 1.20 0.61 -1.03 -0.53 -0.40 -
EY 70.62 70.12 83.33 162.96 -96.96 -189.56 -250.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.33 0.37 0.37 0.36 0.35 -1.91%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 20/05/10 22/02/10 24/11/09 28/08/09 29/05/09 25/02/09 -
Price 0.83 0.80 0.73 0.75 0.83 0.69 0.60 -
P/RPS 25.42 61.23 47.65 37.73 32.72 37.81 26.73 -3.30%
P/EPS 1.45 1.41 1.22 0.57 -1.24 -0.61 -0.39 -
EY 68.92 71.00 82.19 176.00 -80.60 -164.83 -254.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.34 0.34 0.44 0.41 0.34 1.95%

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