[KUCHAI] QoQ TTM Result on 31-Dec-2010 [#2]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 24.62%
YoY- -49.74%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 3,588 3,539 4,250 4,255 4,262 3,942 2,595 24.08%
PBT -25,488 -9,364 2,214 23,984 19,271 69,131 73,746 -
Tax -39 -37 -61 -66 -79 -78 -160 -60.94%
NP -25,527 -9,401 2,153 23,918 19,192 69,053 73,586 -
-
NP to SH -25,527 -9,401 2,153 23,918 19,192 69,053 73,586 -
-
Tax Rate - - 2.76% 0.28% 0.41% 0.11% 0.22% -
Total Cost 29,115 12,940 2,097 -19,663 -14,930 -65,111 -70,991 -
-
Net Worth 259,813 285,951 273,305 243,000 273,551 284,136 266,367 -1.64%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 674 772 772 772 - - - -
Div Payout % 0.00% 0.00% 35.88% 3.23% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 259,813 285,951 273,305 243,000 273,551 284,136 266,367 -1.64%
NOSH 120,479 121,480 120,181 121,500 120,698 120,739 120,277 0.11%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -711.45% -265.64% 50.66% 562.12% 450.31% 1,751.73% 2,835.68% -
ROE -9.83% -3.29% 0.79% 9.84% 7.02% 24.30% 27.63% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2.98 2.91 3.54 3.50 3.53 3.26 2.16 23.90%
EPS -21.19 -7.74 1.79 19.69 15.90 57.19 61.18 -
DPS 0.56 0.64 0.64 0.64 0.00 0.00 0.00 -
NAPS 2.1565 2.3539 2.2741 2.00 2.2664 2.3533 2.2146 -1.75%
Adjusted Per Share Value based on latest NOSH - 121,500
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2.90 2.86 3.43 3.44 3.44 3.19 2.10 23.98%
EPS -20.63 -7.60 1.74 19.33 15.51 55.80 59.47 -
DPS 0.55 0.62 0.62 0.62 0.00 0.00 0.00 -
NAPS 2.0997 2.3109 2.2087 1.9638 2.2107 2.2962 2.1526 -1.64%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.82 1.05 1.32 1.60 0.81 0.81 0.81 -
P/RPS 27.53 36.04 37.33 45.69 22.94 24.81 37.54 -18.66%
P/EPS -3.87 -13.57 73.68 8.13 5.09 1.42 1.32 -
EY -25.84 -7.37 1.36 12.30 19.63 70.61 75.53 -
DY 0.68 0.61 0.48 0.40 0.00 0.00 0.00 -
P/NAPS 0.38 0.45 0.58 0.80 0.36 0.34 0.37 1.79%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 31/05/11 28/02/11 30/11/10 27/08/10 20/05/10 -
Price 0.92 0.94 1.19 1.25 1.48 0.83 0.80 -
P/RPS 30.89 32.27 33.65 35.69 41.91 25.42 37.08 -11.45%
P/EPS -4.34 -12.15 66.43 6.35 9.31 1.45 1.31 -
EY -23.03 -8.23 1.51 15.75 10.74 68.91 76.48 -
DY 0.61 0.68 0.54 0.51 0.00 0.00 0.00 -
P/NAPS 0.43 0.40 0.52 0.63 0.65 0.35 0.36 12.56%

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