[KUCHAI] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 172.29%
YoY- 72.44%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 1,560 234 1,911 1,669 0 0 0 -
PBT 953 -649 2,101 1,949 841 59 1,184 -13.50%
Tax -284 -24 -417 -416 -278 -40 -640 -41.90%
NP 669 -673 1,684 1,533 563 19 544 14.82%
-
NP to SH 669 -673 1,684 1,533 563 19 544 14.82%
-
Tax Rate 29.80% - 19.85% 21.34% 33.06% 67.80% 54.05% -
Total Cost 891 907 227 136 -563 -19 -544 -
-
Net Worth 24,113 22,774 23,447 23,298 22,455 21,445 21,885 6.69%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 24,113 22,774 23,447 23,298 22,455 21,445 21,885 6.69%
NOSH 2,623 2,623 2,623 2,624 2,623 2,567 2,624 -0.02%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 42.88% -287.61% 88.12% 91.85% 0.00% 0.00% 0.00% -
ROE 2.77% -2.96% 7.18% 6.58% 2.51% 0.09% 2.49% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 59.46 8.92 72.83 63.60 0.00 0.00 0.00 -
EPS 25.50 -25.65 64.18 58.42 21.46 0.74 20.73 14.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.1913 8.6799 8.9364 8.8788 8.5595 8.3523 8.34 6.71%
Adjusted Per Share Value based on latest NOSH - 2,623
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 1.26 0.19 1.54 1.35 0.00 0.00 0.00 -
EPS 0.54 -0.54 1.36 1.24 0.45 0.02 0.44 14.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1949 0.184 0.1895 0.1883 0.1815 0.1733 0.1769 6.69%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.68 0.58 0.61 0.69 0.64 0.70 0.67 -
P/RPS 1.14 6.50 0.84 1.08 0.00 0.00 0.00 -
P/EPS 2.67 -2.26 0.95 1.18 2.98 94.59 3.23 -11.95%
EY 37.50 -44.22 105.21 84.67 33.53 1.06 30.94 13.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.07 0.07 0.08 0.07 0.08 0.08 -8.53%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 21/05/03 28/02/03 27/11/02 30/08/02 31/05/02 27/02/02 -
Price 0.75 0.65 0.55 0.71 0.67 0.61 0.59 -
P/RPS 1.26 7.29 0.76 1.12 0.00 0.00 0.00 -
P/EPS 2.94 -2.53 0.86 1.22 3.12 82.43 2.85 2.10%
EY 34.00 -39.46 116.69 82.28 32.03 1.21 35.14 -2.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.07 0.06 0.08 0.08 0.07 0.07 9.33%

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