[KUCHAI] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 52.21%
YoY-0.0%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 3,684 3,702 2,001 2,576 3,876 3,553 2,006 49.79%
PBT 101,036 -14,296 -10,044 -49,936 -104,488 -4,916 -14,662 -
Tax -72 -57 -40 -46 -88 -49 -56 18.18%
NP 100,964 -14,353 -10,084 -49,982 -104,576 -4,965 -14,718 -
-
NP to SH 100,964 -14,353 -10,084 -49,982 -104,576 -4,965 -14,718 -
-
Tax Rate 0.07% - - - - - - -
Total Cost -97,280 18,055 12,085 52,558 108,452 8,518 16,725 -
-
Net Worth 298,946 273,948 275,155 259,737 259,813 285,051 275,865 5.48%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 2,703 - - - 2,698 - 808 123.18%
Div Payout % 2.68% - - - 0.00% - 0.00% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 298,946 273,948 275,155 259,737 259,813 285,051 275,865 5.48%
NOSH 120,703 120,703 120,703 115,300 120,479 121,097 121,307 -0.33%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 2,740.61% -387.71% -503.86% -1,940.30% -2,698.04% -139.74% -733.49% -
ROE 33.77% -5.24% -3.66% -19.24% -40.25% -1.74% -5.34% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 3.05 3.07 1.66 2.13 3.22 2.93 1.65 50.44%
EPS 83.60 -11.90 -8.40 -41.40 -86.80 -4.10 -12.13 -
DPS 2.24 0.00 0.00 0.00 2.24 0.00 0.67 123.09%
NAPS 2.4767 2.2696 2.2796 2.1514 2.1565 2.3539 2.2741 5.83%
Adjusted Per Share Value based on latest NOSH - 115,300
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.98 2.99 1.62 2.08 3.13 2.87 1.62 49.96%
EPS 81.59 -11.60 -8.15 -40.39 -84.51 -4.01 -11.89 -
DPS 2.18 0.00 0.00 0.00 2.18 0.00 0.65 123.56%
NAPS 2.4158 2.2138 2.2235 2.0989 2.0995 2.3035 2.2293 5.48%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.93 0.87 0.92 0.87 0.82 1.05 1.32 -
P/RPS 30.47 28.37 55.49 40.77 25.49 35.79 79.80 -47.27%
P/EPS 1.11 -7.32 -11.01 -2.10 -0.94 -25.61 -10.88 -
EY 89.94 -13.67 -9.08 -47.59 -105.85 -3.90 -9.19 -
DY 2.41 0.00 0.00 0.00 2.73 0.00 0.51 180.80%
P/NAPS 0.38 0.38 0.40 0.40 0.38 0.45 0.58 -24.50%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 28/08/12 29/05/12 29/02/12 24/11/11 25/08/11 31/05/11 -
Price 0.98 0.91 0.87 0.95 0.92 0.94 1.19 -
P/RPS 32.11 29.67 52.47 44.52 28.60 32.04 71.94 -41.50%
P/EPS 1.17 -7.65 -10.41 -2.29 -1.06 -22.93 -9.81 -
EY 85.35 -13.07 -9.60 -43.58 -94.35 -4.36 -10.20 -
DY 2.29 0.00 0.00 0.00 2.43 0.00 0.56 155.06%
P/NAPS 0.40 0.40 0.38 0.44 0.43 0.40 0.52 -16.00%

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