[KUCHAI] YoY TTM Result on 30-Jun-2009 [#4]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -15.55%
YoY- -577.19%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 CAGR
Revenue 3,702 3,539 3,942 3,064 5,619 7,816 3,537 0.70%
PBT -14,296 -9,364 69,131 -80,610 17,361 45,614 1,006 -
Tax -57 -37 -78 -188 -429 -1,236 -630 -30.89%
NP -14,353 -9,401 69,053 -80,798 16,932 44,378 376 -
-
NP to SH -14,353 -9,401 69,053 -80,798 16,932 44,378 376 -
-
Tax Rate - - 0.11% - 2.47% 2.71% 62.62% -
Total Cost 18,055 12,940 -65,111 83,862 -11,313 -36,562 3,161 30.73%
-
Net Worth 273,948 285,951 284,136 225,427 302,158 301,575 27,308 42.56%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 CAGR
Div 674 772 - 989 - - - -
Div Payout % 0.00% 0.00% - 0.00% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 CAGR
Net Worth 273,948 285,951 284,136 225,427 302,158 301,575 27,308 42.56%
NOSH 120,703 121,480 120,739 120,440 120,569 130,999 2,623 80.21%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 CAGR
NP Margin -387.71% -265.64% 1,751.73% -2,637.01% 301.33% 567.78% 10.63% -
ROE -5.24% -3.29% 24.30% -35.84% 5.60% 14.72% 1.38% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 CAGR
RPS 3.07 2.91 3.26 2.54 4.66 5.97 134.80 -44.10%
EPS -11.89 -7.74 57.19 -67.09 14.04 33.88 14.33 -
DPS 0.56 0.64 0.00 0.82 0.00 0.00 0.00 -
NAPS 2.2696 2.3539 2.3533 1.8717 2.5061 2.3021 10.4078 -20.88%
Adjusted Per Share Value based on latest NOSH - 120,440
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 CAGR
RPS 2.99 2.86 3.19 2.48 4.54 6.32 2.86 0.68%
EPS -11.60 -7.60 55.80 -65.30 13.68 35.86 0.30 -
DPS 0.55 0.62 0.00 0.80 0.00 0.00 0.00 -
NAPS 2.2139 2.3109 2.2962 1.8218 2.4419 2.4372 0.2207 42.56%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/12/05 -
Price 0.87 1.05 0.81 0.69 0.90 1.19 0.78 -
P/RPS 28.37 36.04 24.81 27.12 19.31 19.94 0.58 81.91%
P/EPS -7.32 -13.57 1.42 -1.03 6.41 3.51 5.44 -
EY -13.67 -7.37 70.61 -97.23 15.60 28.47 18.37 -
DY 0.64 0.61 0.00 1.19 0.00 0.00 0.00 -
P/NAPS 0.38 0.45 0.34 0.37 0.36 0.52 0.07 29.71%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 CAGR
Date 28/08/12 25/08/11 27/08/10 28/08/09 29/08/08 29/08/07 27/02/06 -
Price 0.91 0.94 0.83 0.83 0.82 1.06 0.74 -
P/RPS 29.67 32.27 25.42 32.63 17.60 17.77 0.55 84.67%
P/EPS -7.65 -12.15 1.45 -1.24 5.84 3.13 5.16 -
EY -13.07 -8.23 68.91 -80.83 17.13 31.96 19.36 -
DY 0.61 0.68 0.00 0.99 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.35 0.44 0.33 0.46 0.07 30.74%

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