[KUCHAI] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 106.2%
YoY- -78.15%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 3,540 896 400 274 242 0 0 -
PBT 510 692 142 94 152 -75 968 -9.39%
Tax -380 -189 -60 -61 -1 75 -503 -4.22%
NP 130 503 82 33 151 0 465 -17.80%
-
NP to SH 130 503 82 33 151 -345 465 -17.80%
-
Tax Rate 74.51% 27.31% 42.25% 64.89% 0.66% - 51.96% -
Total Cost 3,410 393 318 241 91 0 -465 -
-
Net Worth 301,575 27,308 26,253 23,319 23,467 21,880 21,360 50.28%
Dividend
30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - 393 -
Div Payout % - - - - - - 84.65% -
Equity
30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 301,575 27,308 26,253 23,319 23,467 21,880 21,360 50.28%
NOSH 130,999 2,623 2,619 2,619 2,626 2,623 2,624 82.52%
Ratio Analysis
30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 3.67% 56.14% 20.50% 12.04% 62.40% 0.00% 0.00% -
ROE 0.04% 1.84% 0.31% 0.14% 0.64% -1.58% 2.18% -
Per Share
30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 2.70 34.15 15.27 10.46 9.22 0.00 0.00 -
EPS 0.10 19.17 3.13 1.26 5.75 -13.15 17.72 -54.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 15.00 -
NAPS 2.3021 10.4078 10.021 8.904 8.9364 8.34 8.14 -17.66%
Adjusted Per Share Value based on latest NOSH - 2,619
30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 2.86 0.72 0.32 0.22 0.20 0.00 0.00 -
EPS 0.11 0.41 0.07 0.03 0.12 -0.28 0.38 -17.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.32 -
NAPS 2.437 0.2207 0.2122 0.1884 0.1896 0.1768 0.1726 50.29%
Price Multiplier on Financial Quarter End Date
30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/06/07 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.19 0.78 0.92 0.71 0.61 0.67 0.51 -
P/RPS 44.04 2.28 6.03 6.79 6.62 0.00 0.00 -
P/EPS 1,199.15 4.07 29.39 56.35 10.61 -5.10 2.88 152.97%
EY 0.08 24.58 3.40 1.77 9.43 -19.63 34.75 -60.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 29.41 -
P/NAPS 0.52 0.07 0.09 0.08 0.07 0.08 0.06 39.41%
Price Multiplier on Announcement Date
30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/08/07 27/02/06 17/02/05 26/02/04 28/02/03 27/02/02 28/02/01 -
Price 1.06 0.74 0.95 0.77 0.55 0.59 0.42 -
P/RPS 39.23 2.17 6.22 7.36 5.97 0.00 0.00 -
P/EPS 1,068.15 3.86 30.35 61.11 9.57 -4.49 2.37 156.08%
EY 0.09 25.91 3.29 1.64 10.45 -22.29 42.19 -61.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 35.71 -
P/NAPS 0.46 0.07 0.09 0.09 0.06 0.07 0.05 40.70%

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