[KUCHAI] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
17-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -22.91%
YoY- 1679.41%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 3,996 4,138 1,020 3,429 4,038 4,066 2,164 50.45%
PBT 1,458 -444 -1,772 3,658 4,688 5,324 5,992 -60.99%
Tax -698 -684 64 -633 -764 -752 -324 66.72%
NP 760 -1,128 -1,708 3,025 3,924 4,572 5,668 -73.77%
-
NP to SH 760 -1,128 -1,708 3,025 3,924 4,572 5,668 -73.77%
-
Tax Rate 47.87% - - 17.30% 16.30% 14.12% 5.41% -
Total Cost 3,235 5,266 2,728 404 114 -506 -3,504 -
-
Net Worth 26,239 26,241 26,250 26,295 26,306 25,649 24,781 3.88%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 94 125 - - -
Div Payout % - - - 3.12% 3.21% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 26,239 26,241 26,250 26,295 26,306 25,649 24,781 3.88%
NOSH 2,623 2,624 2,625 2,624 2,623 2,623 2,624 -0.02%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 19.03% -27.26% -167.45% 88.22% 97.16% 112.44% 261.92% -
ROE 2.90% -4.30% -6.51% 11.50% 14.92% 17.82% 22.87% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 152.29 157.69 38.86 130.68 153.92 154.96 82.47 50.46%
EPS 0.65 -43.00 -65.20 115.28 149.55 174.24 216.00 -97.90%
DPS 0.00 0.00 0.00 3.60 4.80 0.00 0.00 -
NAPS 10.00 10.00 10.00 10.021 10.0255 9.7752 9.444 3.88%
Adjusted Per Share Value based on latest NOSH - 2,619
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 3.23 3.34 0.82 2.77 3.26 3.29 1.75 50.41%
EPS 0.61 -0.91 -1.38 2.44 3.17 3.69 4.58 -73.88%
DPS 0.00 0.00 0.00 0.08 0.10 0.00 0.00 -
NAPS 0.2121 0.2121 0.2121 0.2125 0.2126 0.2073 0.2003 3.88%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.93 1.01 0.92 0.92 0.88 1.08 0.91 -
P/RPS 0.61 0.64 2.37 0.70 0.57 0.70 1.10 -32.47%
P/EPS 3.21 -2.35 -1.41 0.80 0.59 0.62 0.42 287.52%
EY 31.16 -42.56 -70.72 125.30 169.94 161.33 237.36 -74.13%
DY 0.00 0.00 0.00 3.91 5.45 0.00 0.00 -
P/NAPS 0.09 0.10 0.09 0.09 0.09 0.11 0.10 -6.77%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 30/08/05 19/05/05 17/02/05 30/11/04 27/08/04 25/05/04 -
Price 0.88 0.91 1.10 0.95 0.91 0.89 1.13 -
P/RPS 0.58 0.58 2.83 0.73 0.59 0.57 1.37 -43.58%
P/EPS 3.04 -2.12 -1.69 0.82 0.61 0.51 0.52 224.17%
EY 32.93 -47.24 -59.15 121.35 164.34 195.78 191.15 -69.00%
DY 0.00 0.00 0.00 3.79 5.27 0.00 0.00 -
P/NAPS 0.09 0.09 0.11 0.09 0.09 0.09 0.12 -17.43%

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