[KUCHAI] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 66.54%
YoY- 933.33%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 3,465 3,143 3,529 3,403 2,978 2,812 2,405 27.59%
PBT 774 1,717 3,658 3,610 2,348 2,786 639 13.64%
Tax -599 -536 -633 -634 -561 -526 -469 17.73%
NP 175 1,181 3,025 2,976 1,787 2,260 170 1.95%
-
NP to SH 175 1,181 3,025 2,976 1,787 2,260 170 1.95%
-
Tax Rate 77.39% 31.22% 17.30% 17.56% 23.89% 18.88% 73.40% -
Total Cost 3,290 1,962 504 427 1,191 552 2,235 29.43%
-
Net Worth 26,240 26,250 26,253 26,304 25,648 24,781 23,319 8.19%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 94 94 94 94 254 254 254 -48.48%
Div Payout % 53.97% 8.00% 3.12% 3.17% 14.25% 11.26% 149.75% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 26,240 26,250 26,253 26,304 25,648 24,781 23,319 8.19%
NOSH 2,624 2,625 2,619 2,623 2,623 2,624 2,619 0.12%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 5.05% 37.58% 85.72% 87.45% 60.01% 80.37% 7.07% -
ROE 0.67% 4.50% 11.52% 11.31% 6.97% 9.12% 0.73% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 132.05 119.73 134.70 129.70 113.50 107.16 91.83 27.42%
EPS 6.67 44.99 115.47 113.42 68.11 86.13 6.49 1.84%
DPS 3.60 3.60 3.60 3.60 9.70 9.70 9.70 -48.38%
NAPS 10.00 10.00 10.021 10.0255 9.7752 9.444 8.904 8.05%
Adjusted Per Share Value based on latest NOSH - 2,623
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 2.80 2.54 2.85 2.75 2.41 2.27 1.94 27.74%
EPS 0.14 0.95 2.44 2.41 1.44 1.83 0.14 0.00%
DPS 0.08 0.08 0.08 0.08 0.21 0.21 0.21 -47.47%
NAPS 0.2121 0.2121 0.2122 0.2126 0.2073 0.2003 0.1885 8.18%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.01 0.92 0.92 0.88 1.08 0.91 0.71 -
P/RPS 0.76 0.77 0.68 0.68 0.95 0.85 0.77 -0.86%
P/EPS 15.14 2.04 0.80 0.78 1.59 1.06 10.94 24.21%
EY 6.60 48.90 125.51 128.89 63.06 94.64 9.14 -19.52%
DY 3.56 3.91 3.91 4.09 8.98 10.66 13.66 -59.23%
P/NAPS 0.10 0.09 0.09 0.09 0.11 0.10 0.08 16.05%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 19/05/05 17/02/05 30/11/04 27/08/04 25/05/04 26/02/04 -
Price 0.91 1.10 0.95 0.91 0.89 1.13 0.77 -
P/RPS 0.69 0.92 0.71 0.70 0.78 1.05 0.84 -12.30%
P/EPS 13.64 2.44 0.82 0.80 1.31 1.31 11.86 9.78%
EY 7.33 40.90 121.54 124.64 76.53 76.22 8.43 -8.90%
DY 3.96 3.27 3.79 3.96 10.90 8.58 12.60 -53.80%
P/NAPS 0.09 0.11 0.09 0.09 0.09 0.12 0.09 0.00%

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