[KUCHAI] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -103.75%
YoY- -119.69%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 5,619 2,386 2,144 1,738 7,816 4,276 1,447 147.25%
PBT 17,362 -15,722 -11,410 -1,257 45,615 45,105 15,318 8.71%
Tax -429 -381 -359 -408 -1,236 -856 -293 28.97%
NP 16,933 -16,103 -11,769 -1,665 44,379 44,249 15,025 8.30%
-
NP to SH 16,933 -16,103 -11,769 -1,665 44,379 44,249 15,025 8.30%
-
Tax Rate 2.47% - - - 2.71% 1.90% 1.91% -
Total Cost -11,314 18,489 13,913 3,403 -36,563 -39,973 -13,578 -11.46%
-
Net Worth 303,112 262,103 264,430 274,594 277,962 277,624 250,910 13.44%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 303,112 262,103 264,430 274,594 277,962 277,624 250,910 13.44%
NOSH 120,949 121,075 120,091 118,928 120,742 120,721 120,688 0.14%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 301.35% -674.90% -548.93% -95.80% 567.80% 1,034.82% 1,038.36% -
ROE 5.59% -6.14% -4.45% -0.61% 15.97% 15.94% 5.99% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 4.65 1.97 1.79 1.46 6.47 3.54 1.20 146.91%
EPS 14.00 -13.30 -9.80 -1.40 36.80 36.70 12.40 8.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5061 2.1648 2.2019 2.3089 2.3021 2.2997 2.079 13.27%
Adjusted Per Share Value based on latest NOSH - 118,928
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 4.54 1.93 1.73 1.40 6.32 3.46 1.17 147.13%
EPS 13.68 -13.01 -9.51 -1.35 35.86 35.76 12.14 8.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4494 2.1181 2.1369 2.219 2.2462 2.2435 2.0276 13.44%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.90 0.98 1.06 1.09 1.19 1.11 1.51 -
P/RPS 19.37 49.73 59.37 74.59 18.38 31.34 125.94 -71.32%
P/EPS 6.43 -7.37 -10.82 -77.86 3.24 3.03 12.13 -34.52%
EY 15.56 -13.57 -9.25 -1.28 30.89 33.02 8.24 52.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.45 0.48 0.47 0.52 0.48 0.73 -37.60%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 22/02/08 21/11/07 29/08/07 29/05/07 23/02/07 -
Price 0.82 0.92 1.00 1.08 1.06 1.13 1.27 -
P/RPS 17.65 46.68 56.01 73.90 16.38 31.90 105.93 -69.75%
P/EPS 5.86 -6.92 -10.20 -77.14 2.88 3.08 10.20 -30.91%
EY 17.07 -14.46 -9.80 -1.30 34.67 32.44 9.80 44.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.42 0.45 0.47 0.46 0.49 0.61 -33.63%

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