[KUCHAI] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 101.88%
YoY- -49.26%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 3,064 5,619 7,816 4,549 3,429 2,405 1,911 7.53%
PBT -80,610 17,362 45,615 2,425 3,658 639 2,101 -
Tax -188 -429 -1,236 -890 -633 -469 -417 -11.53%
NP -80,798 16,933 44,379 1,535 3,025 170 1,684 -
-
NP to SH -80,798 16,933 44,379 1,535 3,025 170 1,684 -
-
Tax Rate - 2.47% 2.71% 36.70% 17.30% 73.40% 19.85% -
Total Cost 83,862 -11,314 -36,563 3,014 404 2,235 227 148.26%
-
Net Worth 226,053 303,112 277,962 27,309 26,295 23,359 23,447 41.70%
Dividend
30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - 519 94 - 254 -
Div Payout % - - - 33.85% 3.12% - 15.11% -
Equity
30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 226,053 303,112 277,962 27,309 26,295 23,359 23,447 41.70%
NOSH 120,774 120,949 120,742 2,623 2,624 2,623 2,623 80.22%
Ratio Analysis
30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -2,637.01% 301.35% 567.80% 33.74% 88.22% 7.07% 88.12% -
ROE -35.74% 5.59% 15.97% 5.62% 11.50% 0.73% 7.18% -
Per Share
30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 2.54 4.65 6.47 173.37 130.68 91.67 72.83 -40.32%
EPS -66.90 14.00 36.80 58.50 115.28 6.48 64.18 -
DPS 0.00 0.00 0.00 19.80 3.60 0.00 9.70 -
NAPS 1.8717 2.5061 2.3021 10.4078 10.021 8.904 8.9364 -21.37%
Adjusted Per Share Value based on latest NOSH - 2,623
30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 2.48 4.54 6.32 3.68 2.77 1.94 1.54 7.60%
EPS -65.30 13.68 35.86 1.24 2.44 0.14 1.36 -
DPS 0.00 0.00 0.00 0.42 0.08 0.00 0.21 -
NAPS 1.8268 2.4496 2.2463 0.2207 0.2125 0.1888 0.1895 41.69%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 30/06/09 30/06/08 29/06/07 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.69 0.90 1.19 0.78 0.92 0.71 0.61 -
P/RPS 27.20 19.37 18.38 0.45 0.70 0.77 0.84 70.72%
P/EPS -1.03 6.43 3.24 1.33 0.80 10.96 0.95 -
EY -96.96 15.56 30.89 75.00 125.30 9.13 105.21 -
DY 0.00 0.00 0.00 25.38 3.91 0.00 15.90 -
P/NAPS 0.37 0.36 0.52 0.07 0.09 0.08 0.07 29.18%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 28/08/09 29/08/08 29/08/07 27/02/06 17/02/05 26/02/04 28/02/03 -
Price 0.83 0.82 1.06 0.74 0.95 0.77 0.55 -
P/RPS 32.72 17.65 16.38 0.43 0.73 0.84 0.76 78.37%
P/EPS -1.24 5.86 2.88 1.26 0.82 11.88 0.86 -
EY -80.60 17.07 34.67 79.05 121.35 8.42 116.69 -
DY 0.00 0.00 0.00 26.76 3.79 0.00 17.64 -
P/NAPS 0.44 0.33 0.46 0.07 0.09 0.09 0.06 35.86%

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