[KUCHAI] YoY Cumulative Quarter Result on 30-Jun-2007 [#4]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 0.29%
YoY- 186.61%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 CAGR
Revenue 3,942 3,064 5,619 7,816 4,549 3,429 2,405 7.89%
PBT 69,131 -80,610 17,362 45,615 2,425 3,658 639 105.53%
Tax -78 -188 -429 -1,236 -890 -633 -469 -24.11%
NP 69,053 -80,798 16,933 44,379 1,535 3,025 170 151.91%
-
NP to SH 69,053 -80,798 16,933 44,379 1,535 3,025 170 151.91%
-
Tax Rate 0.11% - 2.47% 2.71% 36.70% 17.30% 73.40% -
Total Cost -65,111 83,862 -11,314 -36,563 3,014 404 2,235 -
-
Net Worth 284,095 226,053 303,112 277,962 27,309 26,295 23,359 46.85%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - 519 94 - -
Div Payout % - - - - 33.85% 3.12% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 284,095 226,053 303,112 277,962 27,309 26,295 23,359 46.85%
NOSH 120,722 120,774 120,949 120,742 2,623 2,624 2,623 80.21%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 1,751.73% -2,637.01% 301.35% 567.80% 33.74% 88.22% 7.07% -
ROE 24.31% -35.74% 5.59% 15.97% 5.62% 11.50% 0.73% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 CAGR
RPS 3.27 2.54 4.65 6.47 173.37 130.68 91.67 -40.11%
EPS 57.20 -66.90 14.00 36.80 58.50 115.28 6.48 39.79%
DPS 0.00 0.00 0.00 0.00 19.80 3.60 0.00 -
NAPS 2.3533 1.8717 2.5061 2.3021 10.4078 10.021 8.904 -18.50%
Adjusted Per Share Value based on latest NOSH - 130,999
30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 CAGR
RPS 3.19 2.48 4.54 6.32 3.68 2.77 1.94 7.94%
EPS 55.80 -65.29 13.68 35.86 1.24 2.44 0.14 151.18%
DPS 0.00 0.00 0.00 0.00 0.42 0.08 0.00 -
NAPS 2.2958 1.8267 2.4494 2.2462 0.2207 0.2125 0.1888 46.85%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/12/05 31/12/04 31/12/03 -
Price 0.81 0.69 0.90 1.19 0.78 0.92 0.71 -
P/RPS 24.81 27.20 19.37 18.38 0.45 0.70 0.77 70.59%
P/EPS 1.42 -1.03 6.43 3.24 1.33 0.80 10.96 -26.97%
EY 70.62 -96.96 15.56 30.89 75.00 125.30 9.13 36.97%
DY 0.00 0.00 0.00 0.00 25.38 3.91 0.00 -
P/NAPS 0.34 0.37 0.36 0.52 0.07 0.09 0.08 24.92%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 CAGR
Date 27/08/10 28/08/09 29/08/08 29/08/07 27/02/06 17/02/05 26/02/04 -
Price 0.83 0.83 0.82 1.06 0.74 0.95 0.77 -
P/RPS 25.42 32.72 17.65 16.38 0.43 0.73 0.84 68.95%
P/EPS 1.45 -1.24 5.86 2.88 1.26 0.82 11.88 -27.63%
EY 68.92 -80.60 17.07 34.67 79.05 121.35 8.42 38.17%
DY 0.00 0.00 0.00 0.00 26.76 3.79 0.00 -
P/NAPS 0.35 0.44 0.33 0.46 0.07 0.09 0.09 23.23%

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