[KUCHAI] QoQ Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -158.03%
YoY- -125.14%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 3,553 2,006 2,576 3,680 3,942 1,577 1,852 54.58%
PBT -4,916 -14,662 -49,936 -39,992 69,131 68,629 72,606 -
Tax -49 -56 -46 -80 -78 -62 -66 -18.05%
NP -4,965 -14,718 -49,982 -40,072 69,053 68,566 72,540 -
-
NP to SH -4,965 -14,718 -49,982 -40,072 69,053 68,566 72,540 -
-
Tax Rate - - - - 0.11% 0.09% 0.09% -
Total Cost 8,518 16,725 52,558 43,752 -65,111 -66,989 -70,688 -
-
Net Worth 285,051 275,865 239,405 273,551 284,095 267,337 261,446 5.94%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 808 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 285,051 275,865 239,405 273,551 284,095 267,337 261,446 5.94%
NOSH 121,097 121,307 119,702 120,698 120,722 120,715 120,900 0.10%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -139.74% -733.49% -1,940.30% -1,088.91% 1,751.73% 4,347.00% 3,916.85% -
ROE -1.74% -5.34% -20.88% -14.65% 24.31% 25.65% 27.75% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2.93 1.65 2.15 3.05 3.27 1.31 1.53 54.39%
EPS -4.10 -12.13 -41.40 -33.20 57.20 56.80 60.00 -
DPS 0.00 0.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3539 2.2741 2.00 2.2664 2.3533 2.2146 2.1625 5.83%
Adjusted Per Share Value based on latest NOSH - 120,698
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2.87 1.62 2.08 2.97 3.19 1.27 1.50 54.30%
EPS -4.01 -11.89 -40.39 -32.38 55.80 55.41 58.62 -
DPS 0.00 0.65 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3035 2.2293 1.9346 2.2106 2.2958 2.1604 2.1127 5.95%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.05 1.32 1.60 0.81 0.81 0.81 0.72 -
P/RPS 35.79 79.80 74.35 26.57 24.81 61.99 47.00 -16.65%
P/EPS -25.61 -10.88 -3.83 -2.44 1.42 1.43 1.20 -
EY -3.90 -9.19 -26.10 -40.99 70.62 70.12 83.33 -
DY 0.00 0.51 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.58 0.80 0.36 0.34 0.37 0.33 23.03%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 31/05/11 28/02/11 30/11/10 27/08/10 20/05/10 22/02/10 -
Price 0.94 1.19 1.25 1.48 0.83 0.80 0.73 -
P/RPS 32.04 71.94 58.09 48.54 25.42 61.23 47.65 -23.30%
P/EPS -22.93 -9.81 -2.99 -4.46 1.45 1.41 1.22 -
EY -4.36 -10.20 -33.40 -22.43 68.92 71.00 82.19 -
DY 0.00 0.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.52 0.63 0.65 0.35 0.36 0.34 11.47%

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