[KUCHAI] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 66.54%
YoY- 933.33%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 4,885 5,926 7,129 3,403 2,373 1,982 508 35.20%
PBT -69,800 -15,213 61,209 3,610 697 1,874 2,227 -
Tax -123 -761 -1,425 -634 -409 -686 -873 -22.98%
NP -69,923 -15,974 59,784 2,976 288 1,188 1,354 -
-
NP to SH -69,923 -15,974 59,784 2,976 288 1,188 1,354 -
-
Tax Rate - - 2.33% 17.56% 58.68% 36.61% 39.20% -
Total Cost 74,808 21,900 -52,655 427 2,085 794 -846 -
-
Net Worth 203,422 260,617 277,703 26,304 23,332 23,295 22,248 34.30%
Dividend
31/03/09 31/03/08 31/03/07 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 989 1,950 - 94 254 254 - -
Div Payout % 0.00% 0.00% - 3.17% 88.40% 21.42% - -
Equity
31/03/09 31/03/08 31/03/07 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 203,422 260,617 277,703 26,304 23,332 23,295 22,248 34.30%
NOSH 120,511 120,388 120,756 2,623 2,624 2,623 2,623 66.53%
Ratio Analysis
31/03/09 31/03/08 31/03/07 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -1,431.38% -269.56% 838.60% 87.45% 12.14% 59.94% 266.54% -
ROE -34.37% -6.13% 21.53% 11.31% 1.23% 5.10% 6.09% -
Per Share
31/03/09 31/03/08 31/03/07 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 4.05 4.92 5.90 129.70 90.41 75.54 19.36 -18.81%
EPS -58.02 -13.27 49.51 113.42 10.97 45.28 51.61 -
DPS 0.82 1.62 0.00 3.60 9.70 9.70 0.00 -
NAPS 1.688 2.1648 2.2997 10.0255 8.89 8.8788 8.48 -19.35%
Adjusted Per Share Value based on latest NOSH - 2,623
31/03/09 31/03/08 31/03/07 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 3.95 4.79 5.76 2.75 1.92 1.60 0.41 35.23%
EPS -56.50 -12.91 48.31 2.40 0.23 0.96 1.09 -
DPS 0.80 1.58 0.00 0.08 0.21 0.21 0.00 -
NAPS 1.6439 2.106 2.2441 0.2126 0.1885 0.1883 0.1798 34.29%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 31/03/09 31/03/08 30/03/07 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.60 0.98 1.11 0.88 0.77 0.69 0.41 -
P/RPS 14.80 19.91 18.80 0.68 0.85 0.91 2.12 29.55%
P/EPS -1.03 -7.39 2.24 0.78 7.02 1.52 0.79 -
EY -96.70 -13.54 44.60 128.89 14.25 65.62 125.87 -
DY 1.37 1.65 0.00 4.09 12.60 14.06 0.00 -
P/NAPS 0.36 0.45 0.48 0.09 0.09 0.08 0.05 30.09%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/05/09 30/05/08 29/05/07 30/11/04 19/11/03 27/11/02 26/11/01 -
Price 0.69 0.92 1.13 0.91 0.73 0.71 0.54 -
P/RPS 17.02 18.69 19.14 0.70 0.81 0.94 2.79 27.24%
P/EPS -1.19 -6.93 2.28 0.80 6.65 1.57 1.05 -
EY -84.09 -14.42 43.81 124.64 15.03 63.77 95.57 -
DY 1.19 1.76 0.00 3.96 13.29 13.66 0.00 -
P/NAPS 0.41 0.42 0.49 0.09 0.08 0.08 0.06 29.18%

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