[KUCHAI] QoQ TTM Result on 31-Dec-2006 [#2]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 25.54%
YoY- 7830.32%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 8,457 7,816 7,129 4,543 5,089 4,564 3,525 79.11%
PBT 35,674 45,614 61,209 30,701 24,759 16,612 728 1235.93%
Tax -1,416 -1,236 -1,425 -883 -1,007 -878 -667 65.10%
NP 34,258 44,378 59,784 29,818 23,752 15,734 61 6680.82%
-
NP to SH 34,258 44,378 59,784 29,818 23,752 15,734 61 6680.82%
-
Tax Rate 3.97% 2.71% 2.33% 2.88% 4.07% 5.29% 91.62% -
Total Cost -25,801 -36,562 -52,655 -25,275 -18,663 -11,170 3,464 -
-
Net Worth 274,594 301,575 277,703 252,983 251,888 230,910 81,533 124.51%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 1,950 - - - - - - -
Div Payout % 5.69% - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 274,594 301,575 277,703 252,983 251,888 230,910 81,533 124.51%
NOSH 118,928 130,999 120,756 121,685 2,623 2,623 2,628 1166.96%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 405.08% 567.78% 838.60% 656.35% 466.73% 344.74% 1.73% -
ROE 12.48% 14.72% 21.53% 11.79% 9.43% 6.81% 0.07% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 7.11 5.97 5.90 3.73 193.95 173.93 134.13 -85.86%
EPS 28.81 33.88 49.51 24.50 905.24 599.62 2.32 435.43%
DPS 1.64 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3089 2.3021 2.2997 2.079 96.00 88.00 31.024 -82.27%
Adjusted Per Share Value based on latest NOSH - 121,685
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 6.83 6.32 5.76 3.67 4.11 3.69 2.85 78.98%
EPS 27.69 35.86 48.31 24.10 19.19 12.72 0.05 6617.89%
DPS 1.58 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2191 2.4372 2.2442 2.0445 2.0356 1.8661 0.6589 124.51%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.09 1.19 1.11 1.51 1.29 0.80 0.85 -
P/RPS 15.33 19.94 18.80 40.45 0.67 0.46 0.63 738.09%
P/EPS 3.78 3.51 2.24 6.16 0.14 0.13 36.62 -77.96%
EY 26.43 28.47 44.60 16.23 701.74 749.53 2.73 353.61%
DY 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.52 0.48 0.73 0.01 0.01 0.03 525.06%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 29/08/07 29/05/07 23/02/07 05/12/06 29/08/06 30/05/06 -
Price 1.08 1.06 1.13 1.27 1.24 1.10 0.79 -
P/RPS 15.19 17.77 19.14 34.02 0.64 0.63 0.59 770.18%
P/EPS 3.75 3.13 2.28 5.18 0.14 0.18 34.04 -76.98%
EY 26.67 31.96 43.81 19.29 730.03 545.11 2.94 334.37%
DY 1.52 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.46 0.49 0.61 0.01 0.01 0.03 525.06%

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