[KUCHAI] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 297.25%
YoY- 179.54%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 3,684 3,876 3,680 2,400 3,940 6,952 4,388 -2.86%
PBT 101,036 -104,488 -39,992 159,448 -200,308 -5,028 34,732 19.45%
Tax -72 -88 -80 -76 -60 -1,632 -912 -34.47%
NP 100,964 -104,576 -40,072 159,372 -200,368 -6,660 33,820 19.97%
-
NP to SH 100,964 -104,576 -40,072 159,372 -200,368 -6,660 33,820 19.97%
-
Tax Rate 0.07% - - 0.05% - - 2.63% -
Total Cost -97,280 108,452 43,752 -156,972 204,308 13,612 -29,432 22.02%
-
Net Worth 298,946 259,813 273,551 266,851 255,770 274,594 251,888 2.89%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 2,703 2,698 - - 3,959 - - -
Div Payout % 2.68% 0.00% - - 0.00% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 298,946 259,813 273,551 266,851 255,770 274,594 251,888 2.89%
NOSH 120,703 120,479 120,698 120,736 120,703 118,928 2,623 89.19%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2,740.61% -2,698.04% -1,088.91% 6,640.50% -5,085.48% -95.80% 770.74% -
ROE 33.77% -40.25% -14.65% 59.72% -78.34% -2.43% 13.43% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3.05 3.22 3.05 1.99 3.26 5.85 167.24 -48.66%
EPS 83.60 -86.80 -33.20 132.00 -166.00 -5.60 28.00 19.97%
DPS 2.24 2.24 0.00 0.00 3.28 0.00 0.00 -
NAPS 2.4767 2.1565 2.2664 2.2102 2.119 2.3089 96.00 -45.61%
Adjusted Per Share Value based on latest NOSH - 120,736
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.98 3.13 2.97 1.94 3.18 5.62 3.55 -2.87%
EPS 81.59 -84.51 -32.38 128.80 -161.93 -5.38 27.33 19.97%
DPS 2.19 2.18 0.00 0.00 3.20 0.00 0.00 -
NAPS 2.4159 2.0997 2.2107 2.1565 2.067 2.2191 2.0356 2.89%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.93 0.82 0.81 0.81 0.79 1.09 1.29 -
P/RPS 30.47 25.49 26.57 40.75 24.20 18.65 0.77 84.49%
P/EPS 1.11 -0.94 -2.44 0.61 -0.48 -19.46 0.10 49.30%
EY 89.94 -105.85 -40.99 162.96 -210.13 -5.14 999.19 -33.03%
DY 2.41 2.73 0.00 0.00 4.15 0.00 0.00 -
P/NAPS 0.38 0.38 0.36 0.37 0.37 0.47 0.01 83.25%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 24/11/11 30/11/10 24/11/09 27/11/08 21/11/07 05/12/06 -
Price 0.98 0.92 1.48 0.75 0.64 1.08 1.24 -
P/RPS 32.11 28.60 48.54 37.73 19.61 18.48 0.74 87.34%
P/EPS 1.17 -1.06 -4.46 0.57 -0.39 -19.29 0.10 50.61%
EY 85.35 -94.35 -22.43 176.00 -259.38 -5.19 1,039.48 -34.04%
DY 2.29 2.43 0.00 0.00 5.13 0.00 0.00 -
P/NAPS 0.40 0.43 0.65 0.34 0.30 0.47 0.01 84.82%

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