[KUCHAI] QoQ TTM Result on 31-Mar-2011 [#3]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -91.0%
YoY- -97.07%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 3,588 3,588 3,539 4,250 4,255 4,262 3,942 -6.06%
PBT -25,488 -25,488 -9,364 2,214 23,984 19,271 69,131 -
Tax -39 -39 -37 -61 -66 -79 -78 -36.92%
NP -25,527 -25,527 -9,401 2,153 23,918 19,192 69,053 -
-
NP to SH -25,527 -25,527 -9,401 2,153 23,918 19,192 69,053 -
-
Tax Rate - - - 2.76% 0.28% 0.41% 0.11% -
Total Cost 29,115 29,115 12,940 2,097 -19,663 -14,930 -65,111 -
-
Net Worth 248,056 259,813 285,951 273,305 243,000 273,551 284,136 -8.63%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 1,275 674 772 772 772 - - -
Div Payout % 0.00% 0.00% 0.00% 35.88% 3.23% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 248,056 259,813 285,951 273,305 243,000 273,551 284,136 -8.63%
NOSH 115,300 120,479 121,480 120,181 121,500 120,698 120,739 -3.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -711.45% -711.45% -265.64% 50.66% 562.12% 450.31% 1,751.73% -
ROE -10.29% -9.83% -3.29% 0.79% 9.84% 7.02% 24.30% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 3.11 2.98 2.91 3.54 3.50 3.53 3.26 -3.08%
EPS -22.14 -21.19 -7.74 1.79 19.69 15.90 57.19 -
DPS 1.11 0.56 0.64 0.64 0.64 0.00 0.00 -
NAPS 2.1514 2.1565 2.3539 2.2741 2.00 2.2664 2.3533 -5.78%
Adjusted Per Share Value based on latest NOSH - 120,181
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2.90 2.90 2.86 3.43 3.44 3.44 3.19 -6.14%
EPS -20.63 -20.63 -7.60 1.74 19.33 15.51 55.80 -
DPS 1.03 0.55 0.62 0.62 0.62 0.00 0.00 -
NAPS 2.0046 2.0997 2.3109 2.2087 1.9638 2.2107 2.2962 -8.63%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.87 0.82 1.05 1.32 1.60 0.81 0.81 -
P/RPS 27.96 27.53 36.04 37.33 45.69 22.94 24.81 8.27%
P/EPS -3.93 -3.87 -13.57 73.68 8.13 5.09 1.42 -
EY -25.45 -25.84 -7.37 1.36 12.30 19.63 70.61 -
DY 1.27 0.68 0.61 0.48 0.40 0.00 0.00 -
P/NAPS 0.40 0.38 0.45 0.58 0.80 0.36 0.34 11.41%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 24/11/11 25/08/11 31/05/11 28/02/11 30/11/10 27/08/10 -
Price 0.95 0.92 0.94 1.19 1.25 1.48 0.83 -
P/RPS 30.53 30.89 32.27 33.65 35.69 41.91 25.42 12.95%
P/EPS -4.29 -4.34 -12.15 66.43 6.35 9.31 1.45 -
EY -23.30 -23.03 -8.23 1.51 15.75 10.74 68.91 -
DY 1.16 0.61 0.68 0.54 0.51 0.00 0.00 -
P/NAPS 0.44 0.43 0.40 0.52 0.63 0.65 0.35 16.43%

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