[KUCHAI] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -5.48%
YoY- 149.95%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 2,576 3,680 3,942 1,577 1,852 2,400 3,064 -10.89%
PBT -49,936 -39,992 69,131 68,629 72,606 159,448 -80,610 -27.26%
Tax -46 -80 -78 -62 -66 -76 -188 -60.77%
NP -49,982 -40,072 69,053 68,566 72,540 159,372 -80,798 -27.33%
-
NP to SH -49,982 -40,072 69,053 68,566 72,540 159,372 -80,798 -27.33%
-
Tax Rate - - 0.11% 0.09% 0.09% 0.05% - -
Total Cost 52,558 43,752 -65,111 -66,989 -70,688 -156,972 83,862 -26.70%
-
Net Worth 239,405 273,551 284,095 267,337 261,446 266,851 226,053 3.88%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 239,405 273,551 284,095 267,337 261,446 266,851 226,053 3.88%
NOSH 119,702 120,698 120,722 120,715 120,900 120,736 120,774 -0.59%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -1,940.30% -1,088.91% 1,751.73% 4,347.00% 3,916.85% 6,640.50% -2,637.01% -
ROE -20.88% -14.65% 24.31% 25.65% 27.75% 59.72% -35.74% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.15 3.05 3.27 1.31 1.53 1.99 2.54 -10.49%
EPS -41.40 -33.20 57.20 56.80 60.00 132.00 -66.90 -27.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.2664 2.3533 2.2146 2.1625 2.2102 1.8717 4.50%
Adjusted Per Share Value based on latest NOSH - 120,277
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.08 2.97 3.19 1.27 1.50 1.94 2.48 -11.03%
EPS -40.39 -32.38 55.80 55.41 58.62 128.79 -65.29 -27.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9346 2.2106 2.2958 2.1604 2.1127 2.1564 1.8267 3.88%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.60 0.81 0.81 0.81 0.72 0.81 0.69 -
P/RPS 74.35 26.57 24.81 61.99 47.00 40.75 27.20 95.13%
P/EPS -3.83 -2.44 1.42 1.43 1.20 0.61 -1.03 139.44%
EY -26.10 -40.99 70.62 70.12 83.33 162.96 -96.96 -58.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.36 0.34 0.37 0.33 0.37 0.37 66.97%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 27/08/10 20/05/10 22/02/10 24/11/09 28/08/09 -
Price 1.25 1.48 0.83 0.80 0.73 0.75 0.83 -
P/RPS 58.09 48.54 25.42 61.23 47.65 37.73 32.72 46.46%
P/EPS -2.99 -4.46 1.45 1.41 1.22 0.57 -1.24 79.52%
EY -33.40 -22.43 68.92 71.00 82.19 176.00 -80.60 -44.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.65 0.35 0.36 0.34 0.34 0.44 26.95%

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