[KUCHAI] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -24.73%
YoY- -168.9%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 3,876 3,553 2,006 2,576 3,680 3,942 1,577 82.02%
PBT -104,488 -4,916 -14,662 -49,936 -39,992 69,131 68,629 -
Tax -88 -49 -56 -46 -80 -78 -62 26.27%
NP -104,576 -4,965 -14,718 -49,982 -40,072 69,053 68,566 -
-
NP to SH -104,576 -4,965 -14,718 -49,982 -40,072 69,053 68,566 -
-
Tax Rate - - - - - 0.11% 0.09% -
Total Cost 108,452 8,518 16,725 52,558 43,752 -65,111 -66,989 -
-
Net Worth 259,813 285,051 275,865 239,405 273,551 284,095 267,337 -1.88%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 2,698 - 808 - - - - -
Div Payout % 0.00% - 0.00% - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 259,813 285,051 275,865 239,405 273,551 284,095 267,337 -1.88%
NOSH 120,479 121,097 121,307 119,702 120,698 120,722 120,715 -0.13%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -2,698.04% -139.74% -733.49% -1,940.30% -1,088.91% 1,751.73% 4,347.00% -
ROE -40.25% -1.74% -5.34% -20.88% -14.65% 24.31% 25.65% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 3.22 2.93 1.65 2.15 3.05 3.27 1.31 82.03%
EPS -86.80 -4.10 -12.13 -41.40 -33.20 57.20 56.80 -
DPS 2.24 0.00 0.67 0.00 0.00 0.00 0.00 -
NAPS 2.1565 2.3539 2.2741 2.00 2.2664 2.3533 2.2146 -1.75%
Adjusted Per Share Value based on latest NOSH - 121,500
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 3.13 2.87 1.62 2.08 2.97 3.19 1.27 82.35%
EPS -84.51 -4.01 -11.89 -40.39 -32.38 55.80 55.41 -
DPS 2.18 0.00 0.65 0.00 0.00 0.00 0.00 -
NAPS 2.0997 2.3036 2.2294 1.9347 2.2107 2.2959 2.1605 -1.88%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.82 1.05 1.32 1.60 0.81 0.81 0.81 -
P/RPS 25.49 35.79 79.80 74.35 26.57 24.81 61.99 -44.67%
P/EPS -0.94 -25.61 -10.88 -3.83 -2.44 1.42 1.43 -
EY -105.85 -3.90 -9.19 -26.10 -40.99 70.62 70.12 -
DY 2.73 0.00 0.51 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.45 0.58 0.80 0.36 0.34 0.37 1.79%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 31/05/11 28/02/11 30/11/10 27/08/10 20/05/10 -
Price 0.92 0.94 1.19 1.25 1.48 0.83 0.80 -
P/RPS 28.60 32.04 71.94 58.09 48.54 25.42 61.23 -39.77%
P/EPS -1.06 -22.93 -9.81 -2.99 -4.46 1.45 1.41 -
EY -94.35 -4.36 -10.20 -33.40 -22.43 68.92 71.00 -
DY 2.43 0.00 0.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.40 0.52 0.63 0.65 0.35 0.36 12.56%

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