[KUCHAI] YoY 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- -108.97%
YoY- 91.5%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 387 319 319 326 370 406 350 1.68%
PBT 6,130 1,154 1,154 -3,559 -42,000 -10,154 6,634 -1.30%
Tax -4 -1 -1 -14 -21 49 -65 -37.13%
NP 6,126 1,153 1,153 -3,573 -42,021 -10,105 6,569 -1.15%
-
NP to SH 6,126 1,153 1,153 -3,573 -42,021 -10,105 6,569 -1.15%
-
Tax Rate 0.07% 0.09% 0.09% - - - 0.98% -
Total Cost -5,739 -834 -834 3,899 42,391 10,511 -6,219 -1.32%
-
Net Worth 303,267 248,056 243,000 257,553 212,737 264,883 252,983 3.06%
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 303,267 248,056 243,000 257,553 212,737 264,883 252,983 3.06%
NOSH 120,703 115,300 121,500 119,100 120,750 120,297 121,685 -0.13%
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 1,582.95% 361.44% 361.44% -1,096.01% -11,357.03% -2,488.92% 1,876.86% -
ROE 2.02% 0.46% 0.47% -1.39% -19.75% -3.81% 2.60% -
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 0.32 0.28 0.26 0.27 0.31 0.34 0.29 1.65%
EPS 5.10 1.00 1.00 -3.00 -34.80 -8.40 5.40 -0.94%
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 0.31 0.26 0.26 0.26 0.30 0.33 0.28 1.70%
EPS 4.95 0.93 0.93 -2.89 -33.96 -8.17 5.31 -1.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4508 2.0046 1.9638 2.0814 1.7192 2.1406 2.0445 3.06%
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 318.13 314.45 609.40 263.04 199.07 314.08 524.98 -8.00%
P/EPS 20.10 87.00 168.60 -24.00 -1.75 -12.62 27.97 -5.35%
EY 4.98 1.15 0.59 -4.17 -57.05 -7.92 3.58 5.64%
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 352.44 343.37 476.10 266.70 195.81 296.30 441.54 -3.68%
P/EPS 22.26 95.00 131.72 -24.33 -1.72 -11.90 23.53 -0.91%
EY 4.49 1.05 0.76 -4.11 -58.00 -8.40 4.25 0.91%
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