[KUCHAI] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 41.75%
YoY- 209.56%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 2,373 2,305 1,960 1,911 1,982 1,987 1,006 77.10%
PBT 697 2,213 1,393 2,101 1,874 1,172 1,121 -27.13%
Tax -409 -423 -401 -417 -686 -625 -627 -24.76%
NP 288 1,790 992 1,684 1,188 547 494 -30.18%
-
NP to SH 288 1,790 992 1,684 1,188 547 494 -30.18%
-
Tax Rate 58.68% 19.11% 28.79% 19.85% 36.61% 53.33% 55.93% -
Total Cost 2,085 515 968 227 794 1,440 512 154.79%
-
Net Worth 23,332 24,119 22,774 23,467 23,295 22,461 21,445 5.77%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 254 - 509 509 254 - - -
Div Payout % 88.40% - 51.33% 30.24% 21.42% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 23,332 24,119 22,774 23,467 23,295 22,461 21,445 5.77%
NOSH 2,624 2,624 2,623 2,626 2,623 2,624 2,567 1.47%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 12.14% 77.66% 50.61% 88.12% 59.94% 27.53% 49.11% -
ROE 1.23% 7.42% 4.36% 7.18% 5.10% 2.44% 2.30% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 90.41 87.84 74.70 72.77 75.54 75.72 39.18 74.53%
EPS 10.97 68.21 37.81 64.13 45.28 20.84 19.24 -31.21%
DPS 9.70 0.00 19.40 19.39 9.70 0.00 0.00 -
NAPS 8.89 9.1913 8.6799 8.9364 8.8788 8.5595 8.3523 4.24%
Adjusted Per Share Value based on latest NOSH - 2,626
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1.92 1.86 1.58 1.54 1.60 1.61 0.81 77.68%
EPS 0.23 1.45 0.80 1.36 0.96 0.44 0.40 -30.82%
DPS 0.21 0.00 0.41 0.41 0.21 0.00 0.00 -
NAPS 0.1886 0.1949 0.184 0.1897 0.1883 0.1815 0.1733 5.79%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.77 0.68 0.58 0.61 0.69 0.64 0.70 -
P/RPS 0.85 0.77 0.78 0.84 0.91 0.85 1.79 -39.10%
P/EPS 7.02 1.00 1.53 0.95 1.52 3.07 3.64 54.87%
EY 14.25 100.31 65.19 105.12 65.62 32.57 27.49 -35.44%
DY 12.60 0.00 33.45 31.79 14.06 0.00 0.00 -
P/NAPS 0.09 0.07 0.07 0.07 0.08 0.07 0.08 8.16%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 29/08/03 21/05/03 28/02/03 27/11/02 30/08/02 31/05/02 -
Price 0.73 0.75 0.65 0.55 0.71 0.67 0.61 -
P/RPS 0.81 0.85 0.87 0.76 0.94 0.88 1.56 -35.37%
P/EPS 6.65 1.10 1.72 0.86 1.57 3.21 3.17 63.79%
EY 15.03 90.95 58.17 116.59 63.77 31.11 31.54 -38.96%
DY 13.29 0.00 29.85 35.26 13.66 0.00 0.00 -
P/NAPS 0.08 0.08 0.07 0.06 0.08 0.08 0.07 9.30%

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