[KUCHAI] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 101.88%
YoY- -49.26%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 4,388 4,771 3,348 4,549 3,996 4,138 1,020 164.27%
PBT 34,732 11,798 522 2,425 1,458 -444 -1,772 -
Tax -912 -868 -566 -890 -698 -684 64 -
NP 33,820 10,929 -44 1,535 760 -1,128 -1,708 -
-
NP to SH 33,820 10,929 -44 1,535 760 -1,128 -1,708 -
-
Tax Rate 2.63% 7.36% 108.43% 36.70% 47.87% - - -
Total Cost -29,432 -6,158 3,392 3,014 3,235 5,266 2,728 -
-
Net Worth 251,888 230,892 81,533 27,309 26,239 26,241 26,250 350.94%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 519 - - - -
Div Payout % - - - 33.85% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 251,888 230,892 81,533 27,309 26,239 26,241 26,250 350.94%
NOSH 2,623 2,623 2,628 2,623 2,623 2,624 2,625 -0.05%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 770.74% 229.09% -1.33% 33.74% 19.03% -27.26% -167.45% -
ROE 13.43% 4.73% -0.05% 5.62% 2.90% -4.30% -6.51% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 167.24 181.84 127.39 173.37 152.29 157.69 38.86 164.34%
EPS 28.00 9.04 0.00 58.50 0.65 -43.00 -65.20 -
DPS 0.00 0.00 0.00 19.80 0.00 0.00 0.00 -
NAPS 96.00 88.00 31.024 10.4078 10.00 10.00 10.00 351.07%
Adjusted Per Share Value based on latest NOSH - 2,623
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 3.55 3.86 2.71 3.68 3.23 3.34 0.82 165.39%
EPS 27.33 8.83 -0.04 1.24 0.61 -0.91 -1.38 -
DPS 0.00 0.00 0.00 0.42 0.00 0.00 0.00 -
NAPS 2.0355 1.8658 0.6589 0.2207 0.212 0.2121 0.2121 350.97%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.29 0.80 0.85 0.78 0.93 1.01 0.92 -
P/RPS 0.77 0.44 0.67 0.45 0.61 0.64 2.37 -52.70%
P/EPS 0.10 0.19 -50.12 1.33 3.21 -2.35 -1.41 -
EY 999.19 520.71 -2.00 75.00 31.16 -42.56 -70.72 -
DY 0.00 0.00 0.00 25.38 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.03 0.07 0.09 0.10 0.09 -76.85%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 05/12/06 29/08/06 30/05/06 27/02/06 23/11/05 30/08/05 19/05/05 -
Price 1.24 1.10 0.79 0.74 0.88 0.91 1.10 -
P/RPS 0.74 0.60 0.62 0.43 0.58 0.58 2.83 -59.07%
P/EPS 0.10 0.26 -46.58 1.26 3.04 -2.12 -1.69 -
EY 1,039.48 378.70 -2.15 79.05 32.93 -47.24 -59.15 -
DY 0.00 0.00 0.00 26.76 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.03 0.07 0.09 0.09 0.11 -79.75%

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