[KUCHAI] QoQ TTM Result on 31-Mar-2006

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006
Profit Trend
QoQ- -83.78%
YoY- -94.83%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 4,543 5,089 4,564 3,525 3,537 3,041 3,465 19.73%
PBT 30,701 24,759 16,612 728 1,006 456 774 1055.30%
Tax -883 -1,007 -878 -667 -630 -501 -599 29.43%
NP 29,818 23,752 15,734 61 376 -45 175 2944.82%
-
NP to SH 29,818 23,752 15,734 61 376 -45 175 2944.82%
-
Tax Rate 2.88% 4.07% 5.29% 91.62% 62.62% 109.87% 77.39% -
Total Cost -25,275 -18,663 -11,170 3,464 3,161 3,086 3,290 -
-
Net Worth 252,983 251,888 230,910 81,533 27,308 26,236 26,240 351.12%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - 94 -
Div Payout % - - - - - - 53.97% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 252,983 251,888 230,910 81,533 27,308 26,236 26,240 351.12%
NOSH 121,685 2,623 2,623 2,628 2,623 2,623 2,624 1181.78%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 656.35% 466.73% 344.74% 1.73% 10.63% -1.48% 5.05% -
ROE 11.79% 9.43% 6.81% 0.07% 1.38% -0.17% 0.67% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 3.73 193.95 173.93 134.13 134.80 115.91 132.05 -90.66%
EPS 24.50 905.24 599.62 2.32 14.33 -1.72 6.67 137.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.60 -
NAPS 2.079 96.00 88.00 31.024 10.4078 10.00 10.00 -64.80%
Adjusted Per Share Value based on latest NOSH - 2,628
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 3.67 4.11 3.69 2.85 2.86 2.46 2.80 19.70%
EPS 24.10 19.19 12.71 0.05 0.30 -0.04 0.14 2965.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.08 -
NAPS 2.0444 2.0355 1.866 0.6589 0.2207 0.212 0.212 351.19%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.51 1.29 0.80 0.85 0.78 0.93 1.01 -
P/RPS 40.45 0.67 0.46 0.63 0.58 0.80 0.76 1304.72%
P/EPS 6.16 0.14 0.13 36.62 5.44 -54.22 15.14 -45.00%
EY 16.23 701.74 749.53 2.73 18.37 -1.84 6.60 81.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.56 -
P/NAPS 0.73 0.01 0.01 0.03 0.07 0.09 0.10 274.95%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 23/02/07 05/12/06 29/08/06 30/05/06 27/02/06 23/11/05 30/08/05 -
Price 1.27 1.24 1.10 0.79 0.74 0.88 0.91 -
P/RPS 34.02 0.64 0.63 0.59 0.55 0.76 0.69 1235.07%
P/EPS 5.18 0.14 0.18 34.04 5.16 -51.31 13.64 -47.46%
EY 19.29 730.03 545.11 2.94 19.36 -1.95 7.33 90.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.96 -
P/NAPS 0.61 0.01 0.01 0.03 0.07 0.09 0.09 256.89%

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