[KUCHAI] QoQ Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
05-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 209.43%
YoY- 4347.88%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 7,816 5,701 2,894 4,388 4,771 3,348 4,549 43.59%
PBT 45,615 60,140 30,636 34,732 11,798 522 2,425 611.10%
Tax -1,236 -1,141 -586 -912 -868 -566 -890 24.55%
NP 44,379 58,998 30,050 33,820 10,929 -44 1,535 847.81%
-
NP to SH 44,379 58,998 30,050 33,820 10,929 -44 1,535 847.81%
-
Tax Rate 2.71% 1.90% 1.91% 2.63% 7.36% 108.43% 36.70% -
Total Cost -36,563 -53,297 -27,156 -29,432 -6,158 3,392 3,014 -
-
Net Worth 277,962 277,624 250,910 251,888 230,892 81,533 27,309 371.66%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - 519 -
Div Payout % - - - - - - 33.85% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 277,962 277,624 250,910 251,888 230,892 81,533 27,309 371.66%
NOSH 120,742 120,721 120,688 2,623 2,623 2,628 2,623 1193.45%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 567.80% 1,034.82% 1,038.36% 770.74% 229.09% -1.33% 33.74% -
ROE 15.97% 21.25% 11.98% 13.43% 4.73% -0.05% 5.62% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 6.47 4.72 2.40 167.24 181.84 127.39 173.37 -88.89%
EPS 36.80 48.93 24.80 28.00 9.04 0.00 58.50 -26.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 19.80 -
NAPS 2.3021 2.2997 2.079 96.00 88.00 31.024 10.4078 -63.52%
Adjusted Per Share Value based on latest NOSH - 2,623
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 6.32 4.61 2.34 3.55 3.86 2.71 3.68 43.55%
EPS 35.86 47.68 24.28 27.33 8.83 -0.04 1.24 847.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.42 -
NAPS 2.2463 2.2436 2.0277 2.0356 1.8659 0.6589 0.2207 371.65%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.19 1.11 1.51 1.29 0.80 0.85 0.78 -
P/RPS 18.38 23.50 62.97 0.77 0.44 0.67 0.45 1094.09%
P/EPS 3.24 2.27 6.06 0.10 0.19 -50.12 1.33 81.34%
EY 30.89 44.03 16.49 999.19 520.71 -2.00 75.00 -44.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 25.38 -
P/NAPS 0.52 0.48 0.73 0.01 0.01 0.03 0.07 282.11%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 29/05/07 23/02/07 05/12/06 29/08/06 30/05/06 27/02/06 -
Price 1.06 1.13 1.27 1.24 1.10 0.79 0.74 -
P/RPS 16.38 23.93 52.96 0.74 0.60 0.62 0.43 1039.70%
P/EPS 2.88 2.31 5.10 0.10 0.26 -46.58 1.26 73.78%
EY 34.67 43.25 19.61 1,039.48 378.70 -2.15 79.05 -42.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 26.76 -
P/NAPS 0.46 0.49 0.61 0.01 0.01 0.03 0.07 252.04%

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