[KUCHAI] QoQ TTM Result on 31-Mar-2007 [#3]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 100.5%
YoY- 97906.56%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 8,513 8,457 7,816 7,129 4,543 5,089 4,564 51.35%
PBT 18,886 35,674 45,614 61,209 30,701 24,759 16,612 8.90%
Tax -1,302 -1,416 -1,236 -1,425 -883 -1,007 -878 29.94%
NP 17,584 34,258 44,378 59,784 29,818 23,752 15,734 7.67%
-
NP to SH 17,584 34,258 44,378 59,784 29,818 23,752 15,734 7.67%
-
Tax Rate 6.89% 3.97% 2.71% 2.33% 2.88% 4.07% 5.29% -
Total Cost -9,071 -25,801 -36,562 -52,655 -25,275 -18,663 -11,170 -12.92%
-
Net Worth 264,883 274,594 301,575 277,703 252,983 251,888 230,910 9.55%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 1,950 1,950 - - - - - -
Div Payout % 11.09% 5.69% - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 264,883 274,594 301,575 277,703 252,983 251,888 230,910 9.55%
NOSH 120,297 118,928 130,999 120,756 121,685 2,623 2,623 1172.36%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 206.55% 405.08% 567.78% 838.60% 656.35% 466.73% 344.74% -
ROE 6.64% 12.48% 14.72% 21.53% 11.79% 9.43% 6.81% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 7.08 7.11 5.97 5.90 3.73 193.95 173.93 -88.09%
EPS 14.62 28.81 33.88 49.51 24.50 905.24 599.62 -91.53%
DPS 1.62 1.64 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2019 2.3089 2.3021 2.2997 2.079 96.00 88.00 -91.38%
Adjusted Per Share Value based on latest NOSH - 120,756
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 6.88 6.83 6.32 5.76 3.67 4.11 3.69 51.31%
EPS 14.21 27.69 35.86 48.31 24.10 19.19 12.72 7.64%
DPS 1.58 1.58 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1406 2.2191 2.4372 2.2442 2.0445 2.0356 1.8661 9.55%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.06 1.09 1.19 1.11 1.51 1.29 0.80 -
P/RPS 14.98 15.33 19.94 18.80 40.45 0.67 0.46 913.32%
P/EPS 7.25 3.78 3.51 2.24 6.16 0.14 0.13 1349.04%
EY 13.79 26.43 28.47 44.60 16.23 701.74 749.53 -92.97%
DY 1.53 1.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.47 0.52 0.48 0.73 0.01 0.01 1211.49%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 22/02/08 21/11/07 29/08/07 29/05/07 23/02/07 05/12/06 29/08/06 -
Price 1.00 1.08 1.06 1.13 1.27 1.24 1.10 -
P/RPS 14.13 15.19 17.77 19.14 34.02 0.64 0.63 690.81%
P/EPS 6.84 3.75 3.13 2.28 5.18 0.14 0.18 1022.82%
EY 14.62 26.67 31.96 43.81 19.29 730.03 545.11 -90.98%
DY 1.62 1.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.46 0.49 0.61 0.01 0.01 1156.40%

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