[KUCHAI] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 1229.41%
YoY- 127.82%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 3,529 3,403 2,978 2,812 2,405 2,373 2,305 32.66%
PBT 3,658 3,610 2,348 2,786 639 697 2,213 39.58%
Tax -633 -634 -561 -526 -469 -409 -423 30.67%
NP 3,025 2,976 1,787 2,260 170 288 1,790 41.65%
-
NP to SH 3,025 2,976 1,787 2,260 170 288 1,790 41.65%
-
Tax Rate 17.30% 17.56% 23.89% 18.88% 73.40% 58.68% 19.11% -
Total Cost 504 427 1,191 552 2,235 2,085 515 -1.42%
-
Net Worth 26,253 26,304 25,648 24,781 23,319 23,332 24,119 5.78%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 94 94 254 254 254 254 - -
Div Payout % 3.12% 3.17% 14.25% 11.26% 149.75% 88.40% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 26,253 26,304 25,648 24,781 23,319 23,332 24,119 5.78%
NOSH 2,619 2,623 2,623 2,624 2,619 2,624 2,624 -0.12%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 85.72% 87.45% 60.01% 80.37% 7.07% 12.14% 77.66% -
ROE 11.52% 11.31% 6.97% 9.12% 0.73% 1.23% 7.42% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 134.70 129.70 113.50 107.16 91.83 90.41 87.84 32.80%
EPS 115.47 113.42 68.11 86.13 6.49 10.97 68.21 41.81%
DPS 3.60 3.60 9.70 9.70 9.70 9.70 0.00 -
NAPS 10.021 10.0255 9.7752 9.444 8.904 8.89 9.1913 5.90%
Adjusted Per Share Value based on latest NOSH - 2,624
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 2.85 2.75 2.41 2.27 1.94 1.92 1.86 32.73%
EPS 2.44 2.41 1.44 1.83 0.14 0.23 1.45 41.25%
DPS 0.08 0.08 0.21 0.21 0.21 0.21 0.00 -
NAPS 0.2122 0.2126 0.2073 0.2003 0.1885 0.1886 0.1949 5.80%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.92 0.88 1.08 0.91 0.71 0.77 0.68 -
P/RPS 0.68 0.68 0.95 0.85 0.77 0.85 0.77 -7.91%
P/EPS 0.80 0.78 1.59 1.06 10.94 7.02 1.00 -13.76%
EY 125.51 128.89 63.06 94.64 9.14 14.25 100.31 16.03%
DY 3.91 4.09 8.98 10.66 13.66 12.60 0.00 -
P/NAPS 0.09 0.09 0.11 0.10 0.08 0.09 0.07 18.14%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 17/02/05 30/11/04 27/08/04 25/05/04 26/02/04 19/11/03 29/08/03 -
Price 0.95 0.91 0.89 1.13 0.77 0.73 0.75 -
P/RPS 0.71 0.70 0.78 1.05 0.84 0.81 0.85 -11.25%
P/EPS 0.82 0.80 1.31 1.31 11.86 6.65 1.10 -17.71%
EY 121.54 124.64 76.53 76.22 8.43 15.03 90.95 21.21%
DY 3.79 3.96 10.90 8.58 12.60 13.29 0.00 -
P/NAPS 0.09 0.09 0.09 0.12 0.09 0.08 0.08 8.13%

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