[KUCHAI] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -85.18%
YoY- -90.21%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 4,830 8,513 4,543 3,465 2,978 2,305 1,987 14.61%
PBT -63,305 18,886 30,701 774 2,348 2,213 1,172 -
Tax -106 -1,302 -883 -599 -561 -423 -625 -23.85%
NP -63,411 17,584 29,818 175 1,787 1,790 547 -
-
NP to SH -63,411 17,584 29,818 175 1,787 1,790 547 -
-
Tax Rate - 6.89% 2.88% 77.39% 23.89% 19.11% 53.33% -
Total Cost 68,241 -9,071 -25,275 3,290 1,191 515 1,440 80.89%
-
Net Worth 212,737 264,883 252,983 26,240 25,648 24,119 22,461 41.25%
Dividend
31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 989 1,950 - 94 254 - - -
Div Payout % 0.00% 11.09% - 53.97% 14.25% - - -
Equity
31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 212,737 264,883 252,983 26,240 25,648 24,119 22,461 41.25%
NOSH 120,750 120,297 121,685 2,624 2,623 2,624 2,624 80.07%
Ratio Analysis
31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin -1,312.86% 206.55% 656.35% 5.05% 60.01% 77.66% 27.53% -
ROE -29.81% 6.64% 11.79% 0.67% 6.97% 7.42% 2.44% -
Per Share
31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 4.00 7.08 3.73 132.05 113.50 87.84 75.72 -36.34%
EPS -52.51 14.62 24.50 6.67 68.11 68.21 20.84 -
DPS 0.82 1.62 0.00 3.60 9.70 0.00 0.00 -
NAPS 1.7618 2.2019 2.079 10.00 9.7752 9.1913 8.5595 -21.55%
Adjusted Per Share Value based on latest NOSH - 2,624
31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 3.90 6.88 3.67 2.80 2.41 1.86 1.61 14.55%
EPS -51.25 14.21 24.10 0.14 1.44 1.45 0.44 -
DPS 0.80 1.58 0.00 0.08 0.21 0.00 0.00 -
NAPS 1.7192 2.1406 2.0445 0.2121 0.2073 0.1949 0.1815 41.25%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.61 1.06 1.51 1.01 1.08 0.68 0.64 -
P/RPS 15.25 14.98 40.45 0.76 0.95 0.77 0.85 55.81%
P/EPS -1.16 7.25 6.16 15.14 1.59 1.00 3.07 -
EY -86.09 13.79 16.23 6.60 63.06 100.31 32.57 -
DY 1.34 1.53 0.00 3.56 8.98 0.00 0.00 -
P/NAPS 0.35 0.48 0.73 0.10 0.11 0.07 0.07 28.04%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 25/02/09 22/02/08 23/02/07 30/08/05 27/08/04 29/08/03 30/08/02 -
Price 0.60 1.00 1.27 0.91 0.89 0.75 0.67 -
P/RPS 15.00 14.13 34.02 0.69 0.78 0.85 0.88 54.59%
P/EPS -1.14 6.84 5.18 13.64 1.31 1.10 3.21 -
EY -87.52 14.62 19.29 7.33 76.53 90.95 31.11 -
DY 1.37 1.62 0.00 3.96 10.90 0.00 0.00 -
P/NAPS 0.34 0.45 0.61 0.09 0.09 0.08 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