[KUCHAI] QoQ Cumulative Quarter Result on 31-Dec-2011 [#2]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 4.41%
YoY-0.0%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 921 3,702 1,501 1,288 969 3,553 1,505 -27.85%
PBT 25,259 -14,296 -7,533 -24,968 -26,122 -4,916 -10,997 -
Tax -18 -57 -30 -23 -22 -49 -42 -43.06%
NP 25,241 -14,353 -7,563 -24,991 -26,144 -4,965 -11,039 -
-
NP to SH 25,241 -14,353 -7,563 -24,991 -26,144 -4,965 -11,039 -
-
Tax Rate 0.07% - - - - - - -
Total Cost -24,320 18,055 9,064 26,279 27,113 8,518 12,544 -
-
Net Worth 298,946 273,948 275,155 259,737 259,813 285,051 275,865 5.48%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 675 - - - 674 - 606 7.43%
Div Payout % 2.68% - - - 0.00% - 0.00% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 298,946 273,948 275,155 259,737 259,813 285,051 275,865 5.48%
NOSH 120,703 120,703 120,703 115,300 120,479 121,097 121,307 -0.33%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 2,740.61% -387.71% -503.86% -1,940.30% -2,698.04% -139.74% -733.49% -
ROE 8.44% -5.24% -2.75% -9.62% -10.06% -1.74% -4.00% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.76 3.07 1.24 1.07 0.80 2.93 1.24 -27.78%
EPS 20.90 -11.90 -6.30 -20.70 -21.70 -4.10 -9.10 -
DPS 0.56 0.00 0.00 0.00 0.56 0.00 0.50 7.82%
NAPS 2.4767 2.2696 2.2796 2.1514 2.1565 2.3539 2.2741 5.83%
Adjusted Per Share Value based on latest NOSH - 115,300
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.74 2.99 1.21 1.04 0.78 2.87 1.22 -28.27%
EPS 20.40 -11.60 -6.11 -20.20 -21.13 -4.01 -8.92 -
DPS 0.55 0.00 0.00 0.00 0.55 0.00 0.49 7.98%
NAPS 2.4159 2.2139 2.2236 2.099 2.0997 2.3036 2.2294 5.48%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.93 0.87 0.92 0.87 0.82 1.05 1.32 -
P/RPS 121.88 28.37 73.98 81.55 101.95 35.79 106.40 9.45%
P/EPS 4.45 -7.32 -14.68 -4.20 -3.78 -25.61 -14.51 -
EY 22.49 -13.67 -6.81 -23.79 -26.46 -3.90 -6.89 -
DY 0.60 0.00 0.00 0.00 0.68 0.00 0.38 35.48%
P/NAPS 0.38 0.38 0.40 0.40 0.38 0.45 0.58 -24.50%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 28/08/12 29/05/12 29/02/12 24/11/11 25/08/11 31/05/11 -
Price 0.98 0.91 0.87 0.95 0.92 0.94 1.19 -
P/RPS 128.44 29.67 69.96 89.05 114.39 32.04 95.92 21.42%
P/EPS 4.69 -7.65 -13.88 -4.59 -4.24 -22.93 -13.08 -
EY 21.34 -13.07 -7.20 -21.79 -23.59 -4.36 -7.65 -
DY 0.57 0.00 0.00 0.00 0.61 0.00 0.42 22.51%
P/NAPS 0.40 0.40 0.38 0.44 0.43 0.40 0.52 -16.00%

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