[KUCHAI] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 41.75%
YoY- 209.56%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 3,537 3,529 2,405 1,911 821 0 0 -100.00%
PBT 1,006 3,658 639 2,101 1,184 1,088 1,767 0.60%
Tax -630 -633 -469 -417 -640 95 -147 -1.53%
NP 376 3,025 170 1,684 544 1,183 1,620 1.56%
-
NP to SH 376 3,025 170 1,684 544 1,183 1,620 1.56%
-
Tax Rate 62.62% 17.30% 73.40% 19.85% 54.05% -8.73% 8.32% -
Total Cost 3,161 504 2,235 227 277 -1,183 -1,620 -
-
Net Worth 27,308 26,253 23,319 23,467 21,880 21,360 20,383 -0.31%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - 94 254 509 - - - -
Div Payout % - 3.12% 149.75% 30.24% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 27,308 26,253 23,319 23,467 21,880 21,360 20,383 -0.31%
NOSH 2,623 2,619 2,619 2,626 2,623 2,624 2,616 -0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 10.63% 85.72% 7.07% 88.12% 66.26% 0.00% 0.00% -
ROE 1.38% 11.52% 0.73% 7.18% 2.49% 5.54% 7.95% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 134.80 134.70 91.83 72.77 31.29 0.00 0.00 -100.00%
EPS 14.33 115.47 6.49 64.13 20.74 45.08 61.91 1.56%
DPS 0.00 3.60 9.70 19.39 0.00 0.00 0.00 -
NAPS 10.4078 10.021 8.904 8.9364 8.34 8.14 7.79 -0.30%
Adjusted Per Share Value based on latest NOSH - 2,626
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 2.86 2.85 1.94 1.54 0.66 0.00 0.00 -100.00%
EPS 0.30 2.44 0.14 1.36 0.44 0.96 1.31 1.57%
DPS 0.00 0.08 0.21 0.41 0.00 0.00 0.00 -
NAPS 0.2207 0.2122 0.1884 0.1896 0.1768 0.1726 0.1647 -0.31%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.78 0.92 0.71 0.61 0.67 0.51 0.00 -
P/RPS 0.58 0.68 0.77 0.84 2.14 0.00 0.00 -100.00%
P/EPS 5.44 0.80 10.94 0.95 3.23 1.13 0.00 -100.00%
EY 18.37 125.51 9.14 105.12 30.95 88.39 0.00 -100.00%
DY 0.00 3.91 13.66 31.79 0.00 0.00 0.00 -
P/NAPS 0.07 0.09 0.08 0.07 0.08 0.06 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 17/02/05 26/02/04 28/02/03 27/02/02 28/02/01 - -
Price 0.74 0.95 0.77 0.55 0.59 0.42 0.00 -
P/RPS 0.55 0.71 0.84 0.76 1.89 0.00 0.00 -100.00%
P/EPS 5.16 0.82 11.86 0.86 2.85 0.93 0.00 -100.00%
EY 19.36 121.54 8.43 116.59 35.14 107.34 0.00 -100.00%
DY 0.00 3.79 12.60 35.26 0.00 0.00 0.00 -
P/NAPS 0.07 0.09 0.09 0.06 0.07 0.05 0.00 -100.00%

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