[KUCHAI] YoY TTM 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- -25.77%
YoY- 182.05%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM 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 3,537 3,529 2,405 7.89%
PBT 69,131 -80,610 17,361 45,614 1,006 3,658 639 105.53%
Tax -78 -188 -429 -1,236 -630 -633 -469 -24.11%
NP 69,053 -80,798 16,932 44,378 376 3,025 170 151.91%
-
NP to SH 69,053 -80,798 16,932 44,378 376 3,025 170 151.91%
-
Tax Rate 0.11% - 2.47% 2.71% 62.62% 17.30% 73.40% -
Total Cost -65,111 83,862 -11,313 -36,562 3,161 504 2,235 -
-
Net Worth 284,136 225,427 302,158 301,575 27,308 26,253 23,319 46.89%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 CAGR
Div - 989 - - - 94 254 -
Div Payout % - 0.00% - - - 3.12% 149.75% -
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 284,136 225,427 302,158 301,575 27,308 26,253 23,319 46.89%
NOSH 120,739 120,440 120,569 130,999 2,623 2,619 2,619 80.26%
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% 301.33% 567.78% 10.63% 85.72% 7.07% -
ROE 24.30% -35.84% 5.60% 14.72% 1.38% 11.52% 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 3.26 2.54 4.66 5.97 134.80 134.70 91.83 -40.15%
EPS 57.19 -67.09 14.04 33.88 14.33 115.47 6.49 39.75%
DPS 0.00 0.82 0.00 0.00 0.00 3.60 9.70 -
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 2.86 2.85 1.94 7.94%
EPS 55.80 -65.30 13.68 35.86 0.30 2.44 0.14 151.18%
DPS 0.00 0.80 0.00 0.00 0.00 0.08 0.21 -
NAPS 2.2962 1.8218 2.4419 2.4372 0.2207 0.2122 0.1885 46.89%
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 27.12 19.31 19.94 0.58 0.68 0.77 70.59%
P/EPS 1.42 -1.03 6.41 3.51 5.44 0.80 10.94 -26.95%
EY 70.61 -97.23 15.60 28.47 18.37 125.51 9.14 36.95%
DY 0.00 1.19 0.00 0.00 0.00 3.91 13.66 -
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 32.63 17.60 17.77 0.55 0.71 0.84 68.95%
P/EPS 1.45 -1.24 5.84 3.13 5.16 0.82 11.86 -27.62%
EY 68.91 -80.83 17.13 31.96 19.36 121.54 8.43 38.14%
DY 0.00 0.99 0.00 0.00 0.00 3.79 12.60 -
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