[KUCHAI] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -83.91%
YoY- -75.76%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 5,926 7,129 3,403 2,373 1,982 508 0 -
PBT -15,213 61,209 3,610 697 1,874 2,227 1,397 -
Tax -761 -1,425 -634 -409 -686 -873 577 -
NP -15,974 59,784 2,976 288 1,188 1,354 1,974 -
-
NP to SH -15,974 59,784 2,976 288 1,188 1,354 1,974 -
-
Tax Rate - 2.33% 17.56% 58.68% 36.61% 39.20% -41.30% -
Total Cost 21,900 -52,655 427 2,085 794 -846 -1,974 -
-
Net Worth 260,617 277,703 26,304 23,332 23,295 22,248 21,193 39.71%
Dividend
31/03/08 31/03/07 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 1,950 - 94 254 254 - - -
Div Payout % 0.00% - 3.17% 88.40% 21.42% - - -
Equity
31/03/08 31/03/07 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 260,617 277,703 26,304 23,332 23,295 22,248 21,193 39.71%
NOSH 120,388 120,756 2,623 2,624 2,623 2,623 2,626 66.48%
Ratio Analysis
31/03/08 31/03/07 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -269.56% 838.60% 87.45% 12.14% 59.94% 266.54% 0.00% -
ROE -6.13% 21.53% 11.31% 1.23% 5.10% 6.09% 9.31% -
Per Share
31/03/08 31/03/07 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 4.92 5.90 129.70 90.41 75.54 19.36 0.00 -
EPS -13.27 49.51 113.42 10.97 45.28 51.61 75.16 -
DPS 1.62 0.00 3.60 9.70 9.70 0.00 0.00 -
NAPS 2.1648 2.2997 10.0255 8.89 8.8788 8.48 8.07 -16.08%
Adjusted Per Share Value based on latest NOSH - 2,624
31/03/08 31/03/07 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 4.79 5.76 2.75 1.92 1.60 0.41 0.00 -
EPS -12.91 48.31 2.40 0.23 0.96 1.09 1.60 -
DPS 1.58 0.00 0.08 0.21 0.21 0.00 0.00 -
NAPS 2.106 2.2441 0.2126 0.1885 0.1883 0.1798 0.1713 39.70%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 31/03/08 30/03/07 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.98 1.11 0.88 0.77 0.69 0.41 0.48 -
P/RPS 19.91 18.80 0.68 0.85 0.91 2.12 0.00 -
P/EPS -7.39 2.24 0.78 7.02 1.52 0.79 0.64 -
EY -13.54 44.60 128.89 14.25 65.62 125.87 156.59 -
DY 1.65 0.00 4.09 12.60 14.06 0.00 0.00 -
P/NAPS 0.45 0.48 0.09 0.09 0.08 0.05 0.06 30.80%
Price Multiplier on Announcement Date
31/03/08 31/03/07 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/05/08 29/05/07 30/11/04 19/11/03 27/11/02 26/11/01 30/11/00 -
Price 0.92 1.13 0.91 0.73 0.71 0.54 0.43 -
P/RPS 18.69 19.14 0.70 0.81 0.94 2.79 0.00 -
P/EPS -6.93 2.28 0.80 6.65 1.57 1.05 0.57 -
EY -14.42 43.81 124.64 15.03 63.77 95.57 174.80 -
DY 1.76 0.00 3.96 13.29 13.66 0.00 0.00 -
P/NAPS 0.42 0.49 0.09 0.08 0.08 0.06 0.05 32.79%

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