[KUCHAI] YoY TTM Result on 31-Dec-2009 [#2]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 420.79%
YoY- 175.04%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 3,722 3,588 4,255 2,635 4,830 8,513 4,543 -3.26%
PBT 42,061 -25,488 23,984 47,770 -63,305 18,886 30,701 5.38%
Tax -56 -39 -66 -185 -106 -1,302 -883 -36.82%
NP 42,005 -25,527 23,918 47,585 -63,411 17,584 29,818 5.87%
-
NP to SH 42,005 -25,527 23,918 47,585 -63,411 17,584 29,818 5.87%
-
Tax Rate 0.13% - 0.28% 0.39% - 6.89% 2.88% -
Total Cost -38,283 29,115 -19,663 -44,950 68,241 -9,071 -25,275 7.15%
-
Net Worth 303,267 248,056 243,000 257,553 212,737 264,883 252,983 3.06%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 675 1,275 772 - 989 1,950 - -
Div Payout % 1.61% 0.00% 3.23% - 0.00% 11.09% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 303,267 248,056 243,000 257,553 212,737 264,883 252,983 3.06%
NOSH 120,703 115,300 121,500 119,100 120,750 120,297 121,685 -0.13%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1,128.56% -711.45% 562.12% 1,805.88% -1,312.86% 206.55% 656.35% -
ROE 13.85% -10.29% 9.84% 18.48% -29.81% 6.64% 11.79% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.08 3.11 3.50 2.21 4.00 7.08 3.73 -3.13%
EPS 34.80 -22.14 19.69 39.95 -52.51 14.62 24.50 6.01%
DPS 0.56 1.11 0.64 0.00 0.82 1.62 0.00 -
NAPS 2.5125 2.1514 2.00 2.1625 1.7618 2.2019 2.079 3.20%
Adjusted Per Share Value based on latest NOSH - 119,100
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.01 2.90 3.44 2.13 3.90 6.88 3.67 -3.24%
EPS 33.95 -20.63 19.33 38.46 -51.25 14.21 24.10 5.87%
DPS 0.55 1.03 0.62 0.00 0.80 1.58 0.00 -
NAPS 2.4508 2.0046 1.9638 2.0814 1.7192 2.1406 2.0445 3.06%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.02 0.87 1.60 0.72 0.61 1.06 1.51 -
P/RPS 33.08 27.96 45.69 32.54 15.25 14.98 40.45 -3.29%
P/EPS 2.93 -3.93 8.13 1.80 -1.16 7.25 6.16 -11.63%
EY 34.12 -25.45 12.30 55.49 -86.09 13.79 16.23 13.17%
DY 0.55 1.27 0.40 0.00 1.34 1.53 0.00 -
P/NAPS 0.41 0.40 0.80 0.33 0.35 0.48 0.73 -9.15%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 22/02/10 25/02/09 22/02/08 23/02/07 -
Price 1.13 0.95 1.25 0.73 0.60 1.00 1.27 -
P/RPS 36.65 30.53 35.69 33.00 15.00 14.13 34.02 1.24%
P/EPS 3.25 -4.29 6.35 1.83 -1.14 6.84 5.18 -7.46%
EY 30.80 -23.30 15.75 54.73 -87.52 14.62 19.29 8.10%
DY 0.50 1.16 0.51 0.00 1.37 1.62 0.00 -
P/NAPS 0.45 0.44 0.63 0.34 0.34 0.45 0.61 -4.93%

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