[KUCHAI] YoY TTM Result on 30-Sep-2007 [#1]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -22.8%
YoY- 44.23%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/05 31/03/04 CAGR
Revenue 4,262 2,679 4,866 8,457 5,089 3,143 2,812 6.60%
PBT 19,271 9,329 -31,459 35,674 24,759 1,717 2,786 34.62%
Tax -79 -192 -36 -1,416 -1,007 -536 -526 -25.28%
NP 19,192 9,137 -31,495 34,258 23,752 1,181 2,260 38.94%
-
NP to SH 19,192 9,137 -31,495 34,258 23,752 1,181 2,260 38.94%
-
Tax Rate 0.41% 2.06% - 3.97% 4.07% 31.22% 18.88% -
Total Cost -14,930 -6,458 36,361 -25,801 -18,663 1,962 552 -
-
Net Worth 273,551 266,851 255,770 274,594 251,888 26,250 24,781 44.65%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/05 31/03/04 CAGR
Div - - 989 1,950 - 94 254 -
Div Payout % - - 0.00% 5.69% - 8.00% 11.26% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/05 31/03/04 CAGR
Net Worth 273,551 266,851 255,770 274,594 251,888 26,250 24,781 44.65%
NOSH 120,698 120,736 120,703 118,928 2,623 2,625 2,624 80.15%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/05 31/03/04 CAGR
NP Margin 450.31% 341.06% -647.25% 405.08% 466.73% 37.58% 80.37% -
ROE 7.02% 3.42% -12.31% 12.48% 9.43% 4.50% 9.12% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/05 31/03/04 CAGR
RPS 3.53 2.22 4.03 7.11 193.95 119.73 107.16 -40.82%
EPS 15.90 7.57 -26.09 28.81 905.24 44.99 86.13 -22.87%
DPS 0.00 0.00 0.82 1.64 0.00 3.60 9.70 -
NAPS 2.2664 2.2102 2.119 2.3089 96.00 10.00 9.444 -19.70%
Adjusted Per Share Value based on latest NOSH - 118,928
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/05 31/03/04 CAGR
RPS 3.44 2.17 3.93 6.83 4.11 2.54 2.27 6.59%
EPS 15.51 7.38 -25.45 27.69 19.19 0.95 1.83 38.90%
DPS 0.00 0.00 0.80 1.58 0.00 0.08 0.21 -
NAPS 2.2107 2.1565 2.067 2.2191 2.0356 0.2121 0.2003 44.65%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/05 31/03/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 31/03/05 31/03/04 -
Price 0.81 0.81 0.79 1.09 1.29 0.92 0.91 -
P/RPS 22.94 36.50 19.60 15.33 0.67 0.77 0.85 65.97%
P/EPS 5.09 10.70 -3.03 3.78 0.14 2.04 1.06 27.28%
EY 19.63 9.34 -33.03 26.43 701.74 48.90 94.64 -21.48%
DY 0.00 0.00 1.04 1.50 0.00 3.91 10.66 -
P/NAPS 0.36 0.37 0.37 0.47 0.01 0.09 0.10 21.76%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/05 31/03/04 CAGR
Date 30/11/10 24/11/09 27/11/08 21/11/07 05/12/06 19/05/05 25/05/04 -
Price 1.48 0.75 0.64 1.08 1.24 1.10 1.13 -
P/RPS 41.91 33.80 15.88 15.19 0.64 0.92 1.05 76.26%
P/EPS 9.31 9.91 -2.45 3.75 0.14 2.44 1.31 35.19%
EY 10.74 10.09 -40.77 26.67 730.03 40.90 76.22 -26.01%
DY 0.00 0.00 1.28 1.52 0.00 3.27 8.58 -
P/NAPS 0.65 0.34 0.30 0.47 0.01 0.11 0.12 29.66%

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