[KUCHAI] YoY Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -11.15%
YoY- 1857.65%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,852 2,710 4,288 2,894 4,138 4,066 3,120 -7.69%
PBT 72,606 -184,154 -22,820 30,636 -444 5,324 1,906 74.92%
Tax -66 -72 -718 -586 -684 -752 -568 -28.15%
NP 72,540 -184,226 -23,538 30,050 -1,128 4,572 1,338 84.66%
-
NP to SH 72,540 -184,226 -23,538 30,050 -1,128 4,572 1,338 84.66%
-
Tax Rate 0.09% - - 1.91% - 14.12% 29.80% -
Total Cost -70,688 186,936 27,826 -27,156 5,266 -506 1,782 -
-
Net Worth 261,446 212,692 264,430 250,910 26,241 25,649 24,113 44.21%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 261,446 212,692 264,430 250,910 26,241 25,649 24,113 44.21%
NOSH 120,900 120,724 120,091 120,688 2,624 2,623 2,623 80.12%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 3,916.85% -6,798.01% -548.93% 1,038.36% -27.26% 112.44% 42.88% -
ROE 27.75% -86.62% -8.90% 11.98% -4.30% 17.82% 5.55% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 1.53 2.24 3.57 2.40 157.69 154.96 118.92 -48.76%
EPS 60.00 -152.60 -19.60 24.80 -43.00 174.24 51.00 2.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1625 1.7618 2.2019 2.079 10.00 9.7752 9.1913 -19.93%
Adjusted Per Share Value based on latest NOSH - 121,685
31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 1.50 2.19 3.47 2.34 3.34 3.29 2.52 -7.66%
EPS 58.62 -148.87 -19.02 24.28 -0.91 3.69 1.08 84.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1127 1.7188 2.1369 2.0276 0.2121 0.2073 0.1949 44.21%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/06/05 30/06/04 30/06/03 -
Price 0.72 0.61 1.06 1.51 1.01 1.08 0.68 -
P/RPS 47.00 27.17 29.69 62.97 0.64 0.70 0.57 96.95%
P/EPS 1.20 -0.40 -5.41 6.06 -2.35 0.62 1.33 -1.56%
EY 83.33 -250.16 -18.49 16.49 -42.56 161.33 75.00 1.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.48 0.73 0.10 0.11 0.07 26.89%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 CAGR
Date 22/02/10 25/02/09 22/02/08 23/02/07 30/08/05 27/08/04 29/08/03 -
Price 0.73 0.60 1.00 1.27 0.91 0.89 0.75 -
P/RPS 47.65 26.73 28.01 52.96 0.58 0.57 0.63 94.36%
P/EPS 1.22 -0.39 -5.10 5.10 -2.12 0.51 1.47 -2.82%
EY 82.19 -254.33 -19.60 19.61 -47.24 195.78 68.00 2.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.45 0.61 0.09 0.09 0.08 24.89%

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