[KUCHAI] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -620.73%
YoY- -130.13%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 896 572 1,814 255 400 996 1,492 -28.75%
PBT 692 536 221 -443 142 854 1,164 -29.23%
Tax -189 -99 -358 16 -60 -197 -295 -25.62%
NP 503 437 -137 -427 82 657 869 -30.47%
-
NP to SH 503 437 -137 -427 82 657 869 -30.47%
-
Tax Rate 27.31% 18.47% 161.99% - 42.25% 23.07% 25.34% -
Total Cost 393 135 1,951 682 318 339 623 -26.38%
-
Net Worth 27,308 26,236 26,240 26,250 26,253 26,304 25,648 4.25%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - 94 - -
Div Payout % - - - - - 14.38% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 27,308 26,236 26,240 26,250 26,253 26,304 25,648 4.25%
NOSH 2,623 2,623 2,624 2,625 2,619 2,623 2,623 0.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 56.14% 76.40% -7.55% -167.45% 20.50% 65.96% 58.24% -
ROE 1.84% 1.67% -0.52% -1.63% 0.31% 2.50% 3.39% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 34.15 21.80 69.13 9.71 15.27 37.96 56.86 -28.74%
EPS 19.17 0.40 -5.20 -16.30 3.13 25.04 33.12 -30.47%
DPS 0.00 0.00 0.00 0.00 0.00 3.60 0.00 -
NAPS 10.4078 10.00 10.00 10.00 10.021 10.0255 9.7752 4.25%
Adjusted Per Share Value based on latest NOSH - 2,625
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 0.72 0.46 1.47 0.21 0.32 0.80 1.21 -29.18%
EPS 0.41 0.35 -0.11 -0.35 0.07 0.53 0.70 -29.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.08 0.00 -
NAPS 0.2207 0.212 0.2121 0.2121 0.2122 0.2126 0.2073 4.25%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.78 0.93 1.01 0.92 0.92 0.88 1.08 -
P/RPS 2.28 4.27 1.46 9.47 6.03 2.32 1.90 12.88%
P/EPS 4.07 5.58 -19.34 -5.66 29.39 3.51 3.26 15.89%
EY 24.58 17.91 -5.17 -17.68 3.40 28.45 30.67 -13.68%
DY 0.00 0.00 0.00 0.00 0.00 4.09 0.00 -
P/NAPS 0.07 0.09 0.10 0.09 0.09 0.09 0.11 -25.95%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 23/11/05 30/08/05 19/05/05 17/02/05 30/11/04 27/08/04 -
Price 0.74 0.88 0.91 1.10 0.95 0.91 0.89 -
P/RPS 2.17 4.04 1.32 11.32 6.22 2.40 1.57 24.00%
P/EPS 3.86 5.28 -17.43 -6.76 30.35 3.63 2.69 27.13%
EY 25.91 18.93 -5.74 -14.79 3.29 27.52 37.21 -21.38%
DY 0.00 0.00 0.00 0.00 0.00 3.96 0.00 -
P/NAPS 0.07 0.09 0.09 0.11 0.09 0.09 0.09 -15.38%

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