[KUCHAI] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -10.27%
YoY- -337.73%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 2,635 2,679 3,064 4,885 4,830 4,866 5,619 -39.55%
PBT 47,770 9,329 -80,610 -69,800 -63,305 -31,459 17,361 95.99%
Tax -185 -192 -188 -123 -106 -36 -429 -42.83%
NP 47,585 9,137 -80,798 -69,923 -63,411 -31,495 16,932 98.77%
-
NP to SH 47,585 9,137 -80,798 -69,923 -63,411 -31,495 16,932 98.77%
-
Tax Rate 0.39% 2.06% - - - - 2.47% -
Total Cost -44,950 -6,458 83,862 74,808 68,241 36,361 -11,313 150.23%
-
Net Worth 257,553 266,851 225,427 203,422 212,737 255,770 302,158 -10.07%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 989 989 989 989 - -
Div Payout % - - 0.00% 0.00% 0.00% 0.00% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 257,553 266,851 225,427 203,422 212,737 255,770 302,158 -10.07%
NOSH 119,100 120,736 120,440 120,511 120,750 120,703 120,569 -0.81%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1,805.88% 341.06% -2,637.01% -1,431.38% -1,312.86% -647.25% 301.33% -
ROE 18.48% 3.42% -35.84% -34.37% -29.81% -12.31% 5.60% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.21 2.22 2.54 4.05 4.00 4.03 4.66 -39.10%
EPS 39.95 7.57 -67.09 -58.02 -52.51 -26.09 14.04 100.41%
DPS 0.00 0.00 0.82 0.82 0.82 0.82 0.00 -
NAPS 2.1625 2.2102 1.8717 1.688 1.7618 2.119 2.5061 -9.33%
Adjusted Per Share Value based on latest NOSH - 120,511
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.13 2.16 2.48 3.95 3.90 3.93 4.54 -39.53%
EPS 38.45 7.38 -65.29 -56.50 -51.24 -25.45 13.68 98.78%
DPS 0.00 0.00 0.80 0.80 0.80 0.80 0.00 -
NAPS 2.0813 2.1564 1.8217 1.6439 1.7191 2.0669 2.4417 -10.07%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.72 0.81 0.69 0.60 0.61 0.79 0.90 -
P/RPS 32.54 36.50 27.12 14.80 15.25 19.60 19.31 41.47%
P/EPS 1.80 10.70 -1.03 -1.03 -1.16 -3.03 6.41 -57.01%
EY 55.49 9.34 -97.23 -96.70 -86.09 -33.03 15.60 132.48%
DY 0.00 0.00 1.19 1.37 1.34 1.04 0.00 -
P/NAPS 0.33 0.37 0.37 0.36 0.35 0.37 0.36 -5.62%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 24/11/09 28/08/09 29/05/09 25/02/09 27/11/08 29/08/08 -
Price 0.73 0.75 0.83 0.69 0.60 0.64 0.82 -
P/RPS 33.00 33.80 32.63 17.02 15.00 15.88 17.60 51.88%
P/EPS 1.83 9.91 -1.24 -1.19 -1.14 -2.45 5.84 -53.76%
EY 54.73 10.09 -80.83 -84.09 -87.52 -40.77 17.13 116.46%
DY 0.00 0.00 0.99 1.19 1.37 1.28 0.00 -
P/NAPS 0.34 0.34 0.44 0.41 0.34 0.30 0.33 2.00%

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