[KUCHAI] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 80.44%
YoY- 227.24%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 2,812 2,405 2,373 2,305 1,960 1,911 1,982 26.23%
PBT 2,786 639 697 2,213 1,393 2,101 1,874 30.22%
Tax -526 -469 -409 -423 -401 -417 -686 -16.21%
NP 2,260 170 288 1,790 992 1,684 1,188 53.47%
-
NP to SH 2,260 170 288 1,790 992 1,684 1,188 53.47%
-
Tax Rate 18.88% 73.40% 58.68% 19.11% 28.79% 19.85% 36.61% -
Total Cost 552 2,235 2,085 515 968 227 794 -21.50%
-
Net Worth 24,781 23,319 23,332 24,119 22,774 23,467 23,295 4.20%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 254 254 254 - 509 509 254 0.00%
Div Payout % 11.26% 149.75% 88.40% - 51.33% 30.24% 21.42% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 24,781 23,319 23,332 24,119 22,774 23,467 23,295 4.20%
NOSH 2,624 2,619 2,624 2,624 2,623 2,626 2,623 0.02%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 80.37% 7.07% 12.14% 77.66% 50.61% 88.12% 59.94% -
ROE 9.12% 0.73% 1.23% 7.42% 4.36% 7.18% 5.10% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 107.16 91.83 90.41 87.84 74.70 72.77 75.54 26.22%
EPS 86.13 6.49 10.97 68.21 37.81 64.13 45.28 53.46%
DPS 9.70 9.70 9.70 0.00 19.40 19.39 9.70 0.00%
NAPS 9.444 8.904 8.89 9.1913 8.6799 8.9364 8.8788 4.19%
Adjusted Per Share Value based on latest NOSH - 2,624
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 2.27 1.94 1.92 1.86 1.58 1.54 1.60 26.23%
EPS 1.83 0.14 0.23 1.45 0.80 1.36 0.96 53.67%
DPS 0.21 0.21 0.21 0.00 0.41 0.41 0.21 0.00%
NAPS 0.2003 0.1884 0.1885 0.1949 0.184 0.1896 0.1883 4.20%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.91 0.71 0.77 0.68 0.58 0.61 0.69 -
P/RPS 0.85 0.77 0.85 0.77 0.78 0.84 0.91 -4.44%
P/EPS 1.06 10.94 7.02 1.00 1.53 0.95 1.52 -21.34%
EY 94.64 9.14 14.25 100.31 65.19 105.12 65.62 27.62%
DY 10.66 13.66 12.60 0.00 33.45 31.79 14.06 -16.83%
P/NAPS 0.10 0.08 0.09 0.07 0.07 0.07 0.08 16.02%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 26/02/04 19/11/03 29/08/03 21/05/03 28/02/03 27/11/02 -
Price 1.13 0.77 0.73 0.75 0.65 0.55 0.71 -
P/RPS 1.05 0.84 0.81 0.85 0.87 0.76 0.94 7.64%
P/EPS 1.31 11.86 6.65 1.10 1.72 0.86 1.57 -11.36%
EY 76.22 8.43 15.03 90.95 58.17 116.59 63.77 12.61%
DY 8.58 12.60 13.29 0.00 29.85 35.26 13.66 -26.63%
P/NAPS 0.12 0.09 0.08 0.08 0.07 0.06 0.08 31.00%

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