[KUCHAI] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -32.08%
YoY- -124.67%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 3,906 4,549 3,663 2,069 255 3,429 3,029 18.49%
PBT 609 2,425 1,337 -222 -443 3,658 3,516 -68.96%
Tax -661 -890 -640 -342 16 -633 -573 10.00%
NP -52 1,535 697 -564 -427 3,025 2,943 -
-
NP to SH -52 1,535 697 -564 -427 3,025 2,943 -
-
Tax Rate 108.54% 36.70% 47.87% - - 17.30% 16.30% -
Total Cost 3,958 3,014 2,966 2,633 682 404 86 1187.25%
-
Net Worth 81,533 27,309 26,239 26,241 26,250 26,295 26,306 112.72%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 519 - - - 94 94 -
Div Payout % - 33.85% - - - 3.12% 3.21% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 81,533 27,309 26,239 26,241 26,250 26,295 26,306 112.72%
NOSH 2,628 2,623 2,623 2,624 2,625 2,624 2,623 0.12%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -1.33% 33.74% 19.03% -27.26% -167.45% 88.22% 97.16% -
ROE -0.06% 5.62% 2.66% -2.15% -1.63% 11.50% 11.19% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 148.63 173.37 139.60 78.84 9.71 130.68 115.44 18.36%
EPS 0.00 58.50 0.60 -21.50 -16.30 115.28 112.16 -
DPS 0.00 19.80 0.00 0.00 0.00 3.60 3.60 -
NAPS 31.024 10.4078 10.00 10.00 10.00 10.021 10.0255 112.50%
Adjusted Per Share Value based on latest NOSH - 2,624
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 3.16 3.68 2.96 1.67 0.21 2.77 2.45 18.50%
EPS -0.04 1.24 0.56 -0.46 -0.35 2.44 2.38 -
DPS 0.00 0.42 0.00 0.00 0.00 0.08 0.08 -
NAPS 0.6589 0.2207 0.212 0.2121 0.2121 0.2125 0.2126 112.71%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.85 0.78 0.93 1.01 0.92 0.92 0.88 -
P/RPS 0.57 0.45 0.67 1.28 9.47 0.70 0.76 -17.46%
P/EPS -42.96 1.33 3.50 -4.70 -5.66 0.80 0.78 -
EY -2.33 75.00 28.56 -21.28 -17.68 125.30 127.45 -
DY 0.00 25.38 0.00 0.00 0.00 3.91 4.09 -
P/NAPS 0.03 0.07 0.09 0.10 0.09 0.09 0.09 -51.95%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 27/02/06 23/11/05 30/08/05 19/05/05 17/02/05 30/11/04 -
Price 0.79 0.74 0.88 0.91 1.10 0.95 0.91 -
P/RPS 0.53 0.43 0.63 1.15 11.32 0.73 0.79 -23.38%
P/EPS -39.93 1.26 3.31 -4.23 -6.76 0.82 0.81 -
EY -2.50 79.05 30.19 -23.62 -14.79 121.35 123.25 -
DY 0.00 26.76 0.00 0.00 0.00 3.79 3.96 -
P/NAPS 0.03 0.07 0.09 0.09 0.11 0.09 0.09 -51.95%

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