[KUCHAI] YoY TTM Result on 31-Dec-2007 [#2]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -48.67%
YoY- -41.03%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 CAGR
Revenue 4,255 2,635 4,830 8,513 4,543 3,465 2,978 5.63%
PBT 23,984 47,770 -63,305 18,886 30,701 774 2,348 42.92%
Tax -66 -185 -106 -1,302 -883 -599 -561 -28.02%
NP 23,918 47,585 -63,411 17,584 29,818 175 1,787 48.98%
-
NP to SH 23,918 47,585 -63,411 17,584 29,818 175 1,787 48.98%
-
Tax Rate 0.28% 0.39% - 6.89% 2.88% 77.39% 23.89% -
Total Cost -19,663 -44,950 68,241 -9,071 -25,275 3,290 1,191 -
-
Net Worth 243,000 257,553 212,737 264,883 252,983 26,240 25,648 41.28%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 CAGR
Div 772 - 989 1,950 - 94 254 18.63%
Div Payout % 3.23% - 0.00% 11.09% - 53.97% 14.25% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 CAGR
Net Worth 243,000 257,553 212,737 264,883 252,983 26,240 25,648 41.28%
NOSH 121,500 119,100 120,750 120,297 121,685 2,624 2,623 80.30%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 CAGR
NP Margin 562.12% 1,805.88% -1,312.86% 206.55% 656.35% 5.05% 60.01% -
ROE 9.84% 18.48% -29.81% 6.64% 11.79% 0.67% 6.97% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 CAGR
RPS 3.50 2.21 4.00 7.08 3.73 132.05 113.50 -41.41%
EPS 19.69 39.95 -52.51 14.62 24.50 6.67 68.11 -17.36%
DPS 0.64 0.00 0.82 1.62 0.00 3.60 9.70 -34.14%
NAPS 2.00 2.1625 1.7618 2.2019 2.079 10.00 9.7752 -21.63%
Adjusted Per Share Value based on latest NOSH - 120,297
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 CAGR
RPS 3.44 2.13 3.90 6.88 3.67 2.80 2.41 5.62%
EPS 19.33 38.46 -51.25 14.21 24.10 0.14 1.44 49.05%
DPS 0.62 0.00 0.80 1.58 0.00 0.08 0.21 18.10%
NAPS 1.9638 2.0814 1.7192 2.1406 2.0445 0.2121 0.2073 41.27%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/06/05 30/06/04 -
Price 1.60 0.72 0.61 1.06 1.51 1.01 1.08 -
P/RPS 45.69 32.54 15.25 14.98 40.45 0.76 0.95 81.34%
P/EPS 8.13 1.80 -1.16 7.25 6.16 15.14 1.59 28.50%
EY 12.30 55.49 -86.09 13.79 16.23 6.60 63.06 -22.21%
DY 0.40 0.00 1.34 1.53 0.00 3.56 8.98 -38.00%
P/NAPS 0.80 0.33 0.35 0.48 0.73 0.10 0.11 35.65%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 CAGR
Date 28/02/11 22/02/10 25/02/09 22/02/08 23/02/07 30/08/05 27/08/04 -
Price 1.25 0.73 0.60 1.00 1.27 0.91 0.89 -
P/RPS 35.69 33.00 15.00 14.13 34.02 0.69 0.78 79.96%
P/EPS 6.35 1.83 -1.14 6.84 5.18 13.64 1.31 27.45%
EY 15.75 54.73 -87.52 14.62 19.29 7.33 76.53 -21.56%
DY 0.51 0.00 1.37 1.62 0.00 3.96 10.90 -37.53%
P/NAPS 0.63 0.34 0.34 0.45 0.61 0.09 0.09 34.85%

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