[KUCHAI] QoQ TTM Result on 31-Mar-2010 [#3]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 54.64%
YoY- 205.24%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 4,255 4,262 3,942 2,595 2,635 2,679 3,064 24.39%
PBT 23,984 19,271 69,131 73,746 47,770 9,329 -80,610 -
Tax -66 -79 -78 -160 -185 -192 -188 -50.14%
NP 23,918 19,192 69,053 73,586 47,585 9,137 -80,798 -
-
NP to SH 23,918 19,192 69,053 73,586 47,585 9,137 -80,798 -
-
Tax Rate 0.28% 0.41% 0.11% 0.22% 0.39% 2.06% - -
Total Cost -19,663 -14,930 -65,111 -70,991 -44,950 -6,458 83,862 -
-
Net Worth 243,000 273,551 284,136 266,367 257,553 266,851 225,427 5.11%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 772 - - - - - 989 -15.18%
Div Payout % 3.23% - - - - - 0.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 243,000 273,551 284,136 266,367 257,553 266,851 225,427 5.11%
NOSH 121,500 120,698 120,739 120,277 119,100 120,736 120,440 0.58%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 562.12% 450.31% 1,751.73% 2,835.68% 1,805.88% 341.06% -2,637.01% -
ROE 9.84% 7.02% 24.30% 27.63% 18.48% 3.42% -35.84% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 3.50 3.53 3.26 2.16 2.21 2.22 2.54 23.75%
EPS 19.69 15.90 57.19 61.18 39.95 7.57 -67.09 -
DPS 0.64 0.00 0.00 0.00 0.00 0.00 0.82 -15.19%
NAPS 2.00 2.2664 2.3533 2.2146 2.1625 2.2102 1.8717 4.50%
Adjusted Per Share Value based on latest NOSH - 120,277
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 3.44 3.44 3.19 2.10 2.13 2.17 2.48 24.30%
EPS 19.33 15.51 55.80 59.47 38.46 7.38 -65.30 -
DPS 0.62 0.00 0.00 0.00 0.00 0.00 0.80 -15.58%
NAPS 1.9638 2.2107 2.2962 2.1526 2.0814 2.1565 1.8218 5.11%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.60 0.81 0.81 0.81 0.72 0.81 0.69 -
P/RPS 45.69 22.94 24.81 37.54 32.54 36.50 27.12 41.45%
P/EPS 8.13 5.09 1.42 1.32 1.80 10.70 -1.03 -
EY 12.30 19.63 70.61 75.53 55.49 9.34 -97.23 -
DY 0.40 0.00 0.00 0.00 0.00 0.00 1.19 -51.55%
P/NAPS 0.80 0.36 0.34 0.37 0.33 0.37 0.37 66.97%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 27/08/10 20/05/10 22/02/10 24/11/09 28/08/09 -
Price 1.25 1.48 0.83 0.80 0.73 0.75 0.83 -
P/RPS 35.69 41.91 25.42 37.08 33.00 33.80 32.63 6.14%
P/EPS 6.35 9.31 1.45 1.31 1.83 9.91 -1.24 -
EY 15.75 10.74 68.91 76.48 54.73 10.09 -80.83 -
DY 0.51 0.00 0.00 0.00 0.00 0.00 0.99 -35.65%
P/NAPS 0.63 0.65 0.35 0.36 0.34 0.34 0.44 26.95%

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