[KUCHAI] QoQ Cumulative 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- 149.31%
YoY- 179.54%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Cumulative 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 1,183 926 600 3,064 1,652 1,355 104.18%
PBT 69,131 51,472 36,303 39,862 -80,610 -102,884 -92,077 -
Tax -78 -47 -33 -19 -188 -75 -36 67.67%
NP 69,053 51,425 36,270 39,843 -80,798 -102,959 -92,113 -
-
NP to SH 69,053 51,425 36,270 39,843 -80,798 -102,959 -92,113 -
-
Tax Rate 0.11% 0.09% 0.09% 0.05% - - - -
Total Cost -65,111 -50,242 -35,344 -39,243 83,862 104,611 93,468 -
-
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% 19.24% 13.87% 14.93% -35.74% -50.53% -43.31% -
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 0.98 0.77 0.50 2.54 1.37 1.12 104.67%
EPS 57.20 42.60 30.00 33.00 -66.90 -85.30 -76.30 -
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 0.96 0.75 0.48 2.48 1.34 1.10 103.75%
EPS 55.80 41.56 29.31 32.20 -65.30 -83.21 -74.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2959 2.1605 2.1129 2.1565 1.8268 1.6466 1.7189 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 82.65 94.00 162.99 27.20 43.84 54.35 -40.79%
P/EPS 1.42 1.90 2.40 2.45 -1.03 -0.70 -0.80 -
EY 70.62 52.59 41.67 40.74 -96.96 -142.17 -125.08 -
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 81.63 95.31 150.92 32.72 50.41 53.46 -39.16%
P/EPS 1.45 1.88 2.43 2.27 -1.24 -0.81 -0.79 -
EY 68.92 53.25 41.10 44.00 -80.60 -123.62 -127.17 -
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