[KUCHAI] QoQ TTM Result on 30-Sep-2010 [#1]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -72.21%
YoY- 110.05%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 3,539 4,250 4,255 4,262 3,942 2,595 2,635 21.79%
PBT -9,364 2,214 23,984 19,271 69,131 73,746 47,770 -
Tax -37 -61 -66 -79 -78 -160 -185 -65.90%
NP -9,401 2,153 23,918 19,192 69,053 73,586 47,585 -
-
NP to SH -9,401 2,153 23,918 19,192 69,053 73,586 47,585 -
-
Tax Rate - 2.76% 0.28% 0.41% 0.11% 0.22% 0.39% -
Total Cost 12,940 2,097 -19,663 -14,930 -65,111 -70,991 -44,950 -
-
Net Worth 285,951 273,305 243,000 273,551 284,136 266,367 257,553 7.24%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 772 772 772 - - - - -
Div Payout % 0.00% 35.88% 3.23% - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 285,951 273,305 243,000 273,551 284,136 266,367 257,553 7.24%
NOSH 121,480 120,181 121,500 120,698 120,739 120,277 119,100 1.33%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -265.64% 50.66% 562.12% 450.31% 1,751.73% 2,835.68% 1,805.88% -
ROE -3.29% 0.79% 9.84% 7.02% 24.30% 27.63% 18.48% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2.91 3.54 3.50 3.53 3.26 2.16 2.21 20.19%
EPS -7.74 1.79 19.69 15.90 57.19 61.18 39.95 -
DPS 0.64 0.64 0.64 0.00 0.00 0.00 0.00 -
NAPS 2.3539 2.2741 2.00 2.2664 2.3533 2.2146 2.1625 5.83%
Adjusted Per Share Value based on latest NOSH - 120,698
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2.86 3.43 3.44 3.44 3.19 2.10 2.13 21.77%
EPS -7.60 1.74 19.33 15.51 55.80 59.46 38.45 -
DPS 0.62 0.62 0.62 0.00 0.00 0.00 0.00 -
NAPS 2.3108 2.2086 1.9637 2.2106 2.2961 2.1525 2.0813 7.24%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.05 1.32 1.60 0.81 0.81 0.81 0.72 -
P/RPS 36.04 37.33 45.69 22.94 24.81 37.54 32.54 7.06%
P/EPS -13.57 73.68 8.13 5.09 1.42 1.32 1.80 -
EY -7.37 1.36 12.30 19.63 70.61 75.53 55.49 -
DY 0.61 0.48 0.40 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.58 0.80 0.36 0.34 0.37 0.33 23.03%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 31/05/11 28/02/11 30/11/10 27/08/10 20/05/10 22/02/10 -
Price 0.94 1.19 1.25 1.48 0.83 0.80 0.73 -
P/RPS 32.27 33.65 35.69 41.91 25.42 37.08 33.00 -1.48%
P/EPS -12.15 66.43 6.35 9.31 1.45 1.31 1.83 -
EY -8.23 1.51 15.75 10.74 68.91 76.48 54.73 -
DY 0.68 0.54 0.51 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.52 0.63 0.65 0.35 0.36 0.34 11.47%

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