[KUCHAI] YoY Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -8.97%
YoY- 139.38%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,308 1,288 1,288 926 1,355 2,144 1,447 -1.66%
PBT 31,389 -24,968 -24,968 36,303 -92,077 -11,410 15,318 12.68%
Tax -22 -23 -23 -33 -36 -359 -293 -35.02%
NP 31,367 -24,991 -24,991 36,270 -92,113 -11,769 15,025 13.03%
-
NP to SH 31,367 -24,991 -24,991 36,270 -92,113 -11,769 15,025 13.03%
-
Tax Rate 0.07% - - 0.09% - - 1.91% -
Total Cost -30,059 26,279 26,279 -35,344 93,468 13,913 -13,578 14.14%
-
Net Worth 303,267 259,737 239,405 261,446 212,692 264,430 250,910 3.20%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 303,267 259,737 239,405 261,446 212,692 264,430 250,910 3.20%
NOSH 120,703 115,300 119,702 120,900 120,724 120,091 120,688 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2,398.09% -1,940.30% -1,940.30% 3,916.85% -6,798.01% -548.93% 1,038.36% -
ROE 10.34% -9.62% -10.44% 13.87% -43.31% -4.45% 5.99% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1.08 1.07 1.08 0.77 1.12 1.79 1.20 -1.73%
EPS 26.00 -20.70 -20.70 30.00 -76.30 -9.80 12.40 13.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5125 2.1514 2.00 2.1625 1.7618 2.2019 2.079 3.20%
Adjusted Per Share Value based on latest NOSH - 119,100
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1.06 1.04 1.04 0.75 1.10 1.73 1.17 -1.63%
EPS 25.35 -20.20 -20.20 29.31 -74.44 -9.51 12.14 13.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4508 2.099 1.9347 2.1129 1.7189 2.137 2.0277 3.20%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.02 0.87 1.60 0.72 0.61 1.06 1.51 -
P/RPS 94.13 81.55 148.70 94.00 54.35 59.37 125.94 -4.73%
P/EPS 3.93 -4.20 -7.66 2.40 -0.80 -10.82 12.13 -17.11%
EY 25.48 -23.79 -13.05 41.67 -125.08 -9.25 8.24 20.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.80 0.33 0.35 0.48 0.73 -9.15%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 22/02/10 25/02/09 22/02/08 23/02/07 -
Price 1.13 0.95 1.25 0.73 0.60 1.00 1.27 -
P/RPS 104.28 89.05 116.17 95.31 53.46 56.01 105.93 -0.26%
P/EPS 4.35 -4.59 -5.99 2.43 -0.79 -10.20 10.20 -13.22%
EY 23.00 -21.79 -16.70 41.10 -127.17 -9.80 9.80 15.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.63 0.34 0.34 0.45 0.61 -4.93%

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