[KUCHAI] YoY TTM Result on 30-Sep-2008 [#1]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -286.01%
YoY- -191.93%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/05 CAGR
Revenue 3,588 4,262 2,679 4,866 8,457 5,089 3,143 2.05%
PBT -25,488 19,271 9,329 -31,459 35,674 24,759 1,717 -
Tax -39 -79 -192 -36 -1,416 -1,007 -536 -33.16%
NP -25,527 19,192 9,137 -31,495 34,258 23,752 1,181 -
-
NP to SH -25,527 19,192 9,137 -31,495 34,258 23,752 1,181 -
-
Tax Rate - 0.41% 2.06% - 3.97% 4.07% 31.22% -
Total Cost 29,115 -14,930 -6,458 36,361 -25,801 -18,663 1,962 51.39%
-
Net Worth 259,813 273,551 266,851 255,770 274,594 251,888 26,250 42.25%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/05 CAGR
Div 674 - - 989 1,950 - 94 35.37%
Div Payout % 0.00% - - 0.00% 5.69% - 8.00% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/05 CAGR
Net Worth 259,813 273,551 266,851 255,770 274,594 251,888 26,250 42.25%
NOSH 120,479 120,698 120,736 120,703 118,928 2,623 2,625 80.09%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/05 CAGR
NP Margin -711.45% 450.31% 341.06% -647.25% 405.08% 466.73% 37.58% -
ROE -9.83% 7.02% 3.42% -12.31% 12.48% 9.43% 4.50% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/05 CAGR
RPS 2.98 3.53 2.22 4.03 7.11 193.95 119.73 -43.32%
EPS -21.19 15.90 7.57 -26.09 28.81 905.24 44.99 -
DPS 0.56 0.00 0.00 0.82 1.64 0.00 3.60 -24.88%
NAPS 2.1565 2.2664 2.2102 2.119 2.3089 96.00 10.00 -21.01%
Adjusted Per Share Value based on latest NOSH - 120,703
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/05 CAGR
RPS 2.90 3.44 2.17 3.93 6.83 4.11 2.54 2.05%
EPS -20.63 15.51 7.38 -25.45 27.69 19.19 0.95 -
DPS 0.55 0.00 0.00 0.80 1.58 0.00 0.08 34.50%
NAPS 2.0997 2.2107 2.1565 2.067 2.2191 2.0356 0.2121 42.25%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 31/03/05 -
Price 0.82 0.81 0.81 0.79 1.09 1.29 0.92 -
P/RPS 27.53 22.94 36.50 19.60 15.33 0.67 0.77 73.30%
P/EPS -3.87 5.09 10.70 -3.03 3.78 0.14 2.04 -
EY -25.84 19.63 9.34 -33.03 26.43 701.74 48.90 -
DY 0.68 0.00 0.00 1.04 1.50 0.00 3.91 -23.58%
P/NAPS 0.38 0.36 0.37 0.37 0.47 0.01 0.09 24.78%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 31/03/05 CAGR
Date 24/11/11 30/11/10 24/11/09 27/11/08 21/11/07 05/12/06 19/05/05 -
Price 0.92 1.48 0.75 0.64 1.08 1.24 1.10 -
P/RPS 30.89 41.91 33.80 15.88 15.19 0.64 0.92 71.64%
P/EPS -4.34 9.31 9.91 -2.45 3.75 0.14 2.44 -
EY -23.03 10.74 10.09 -40.77 26.67 730.03 40.90 -
DY 0.61 0.00 0.00 1.28 1.52 0.00 3.27 -22.75%
P/NAPS 0.43 0.65 0.34 0.30 0.47 0.01 0.11 23.31%

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