[KUCHAI] QoQ Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -11.77%
YoY- -539.38%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 926 600 3,064 1,652 1,355 985 5,619 -69.84%
PBT 36,303 39,862 -80,610 -102,884 -92,077 -50,077 17,362 63.29%
Tax -33 -19 -188 -75 -36 -15 -429 -81.82%
NP 36,270 39,843 -80,798 -102,959 -92,113 -50,092 16,933 65.93%
-
NP to SH 36,270 39,843 -80,798 -102,959 -92,113 -50,092 16,933 65.93%
-
Tax Rate 0.09% 0.05% - - - - 2.47% -
Total Cost -35,344 -39,243 83,862 104,611 93,468 51,077 -11,314 113.25%
-
Net Worth 261,446 266,851 226,053 203,745 212,692 255,770 303,112 -9.36%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - 989 - -
Div Payout % - - - - - 0.00% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 261,446 266,851 226,053 203,745 212,692 255,770 303,112 -9.36%
NOSH 120,900 120,736 120,774 120,702 120,724 120,703 120,949 -0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3,916.85% 6,640.50% -2,637.01% -6,232.39% -6,798.01% -5,085.48% 301.35% -
ROE 13.87% 14.93% -35.74% -50.53% -43.31% -19.58% 5.59% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 0.77 0.50 2.54 1.37 1.12 0.82 4.65 -69.74%
EPS 30.00 33.00 -66.90 -85.30 -76.30 -41.50 14.00 65.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.82 0.00 -
NAPS 2.1625 2.2102 1.8717 1.688 1.7618 2.119 2.5061 -9.33%
Adjusted Per Share Value based on latest NOSH - 120,511
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 0.75 0.48 2.48 1.33 1.09 0.80 4.54 -69.79%
EPS 29.31 32.20 -65.29 -83.20 -74.44 -40.48 13.68 65.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.80 0.00 -
NAPS 2.1127 2.1564 1.8267 1.6465 1.7188 2.0669 2.4494 -9.36%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.72 0.81 0.69 0.60 0.61 0.79 0.90 -
P/RPS 94.00 162.99 27.20 43.84 54.35 96.81 19.37 185.81%
P/EPS 2.40 2.45 -1.03 -0.70 -0.80 -1.90 6.43 -48.06%
EY 41.67 40.74 -96.96 -142.17 -125.08 -52.53 15.56 92.49%
DY 0.00 0.00 0.00 0.00 0.00 1.04 0.00 -
P/NAPS 0.33 0.37 0.37 0.36 0.35 0.37 0.36 -5.62%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 24/11/09 28/08/09 29/05/09 25/02/09 27/11/08 29/08/08 -
Price 0.73 0.75 0.83 0.69 0.60 0.64 0.82 -
P/RPS 95.31 150.92 32.72 50.41 53.46 78.43 17.65 206.85%
P/EPS 2.43 2.27 -1.24 -0.81 -0.79 -1.54 5.86 -44.30%
EY 41.10 44.00 -80.60 -123.62 -127.17 -64.84 17.07 79.35%
DY 0.00 0.00 0.00 0.00 0.00 1.28 0.00 -
P/NAPS 0.34 0.34 0.44 0.41 0.34 0.30 0.33 2.00%

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