[KUCHAI] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 1229.41%
YoY- 127.82%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 8,457 5,089 3,143 2,812 1,960 1,006 0 -
PBT 35,674 24,759 1,717 2,786 1,393 1,121 1,150 69.56%
Tax -1,416 -1,007 -536 -526 -401 -627 81 -
NP 34,258 23,752 1,181 2,260 992 494 1,231 66.75%
-
NP to SH 34,258 23,752 1,181 2,260 992 494 1,231 66.75%
-
Tax Rate 3.97% 4.07% 31.22% 18.88% 28.79% 55.93% -7.04% -
Total Cost -25,801 -18,663 1,962 552 968 512 -1,231 59.64%
-
Net Worth 274,594 251,888 26,250 24,781 22,774 21,445 21,408 48.03%
Dividend
30/09/07 30/09/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 1,950 - 94 254 509 - - -
Div Payout % 5.69% - 8.00% 11.26% 51.33% - - -
Equity
30/09/07 30/09/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 274,594 251,888 26,250 24,781 22,774 21,445 21,408 48.03%
NOSH 118,928 2,623 2,625 2,624 2,623 2,567 2,623 79.75%
Ratio Analysis
30/09/07 30/09/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 405.08% 466.73% 37.58% 80.37% 50.61% 49.11% 0.00% -
ROE 12.48% 9.43% 4.50% 9.12% 4.36% 2.30% 5.75% -
Per Share
30/09/07 30/09/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 7.11 193.95 119.73 107.16 74.70 39.18 0.00 -
EPS 28.81 905.24 44.99 86.13 37.81 19.24 46.92 -7.22%
DPS 1.64 0.00 3.60 9.70 19.40 0.00 0.00 -
NAPS 2.3089 96.00 10.00 9.444 8.6799 8.3523 8.16 -17.64%
Adjusted Per Share Value based on latest NOSH - 2,624
30/09/07 30/09/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 6.83 4.11 2.54 2.27 1.58 0.81 0.00 -
EPS 27.69 19.19 0.95 1.83 0.80 0.40 0.99 66.88%
DPS 1.58 0.00 0.08 0.21 0.41 0.00 0.00 -
NAPS 2.2191 2.0356 0.2121 0.2003 0.184 0.1733 0.173 48.03%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/09/07 29/09/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.09 1.29 0.92 0.91 0.58 0.70 0.35 -
P/RPS 15.33 0.67 0.77 0.85 0.78 1.79 0.00 -
P/EPS 3.78 0.14 2.04 1.06 1.53 3.64 0.75 28.23%
EY 26.43 701.74 48.90 94.64 65.19 27.49 134.06 -22.09%
DY 1.50 0.00 3.91 10.66 33.45 0.00 0.00 -
P/NAPS 0.47 0.01 0.09 0.10 0.07 0.08 0.04 46.05%
Price Multiplier on Announcement Date
30/09/07 30/09/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 21/11/07 05/12/06 19/05/05 25/05/04 21/05/03 31/05/02 30/05/01 -
Price 1.08 1.24 1.10 1.13 0.65 0.61 0.41 -
P/RPS 15.19 0.64 0.92 1.05 0.87 1.56 0.00 -
P/EPS 3.75 0.14 2.44 1.31 1.72 3.17 0.87 25.18%
EY 26.67 730.03 40.90 76.22 58.17 31.54 114.44 -20.06%
DY 1.52 0.00 3.27 8.58 29.85 0.00 0.00 -
P/NAPS 0.47 0.01 0.11 0.12 0.07 0.07 0.05 41.12%

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