[KUCHAI] QoQ TTM Result on 30-Sep-2005

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005
Profit Trend
QoQ- -125.71%
YoY- -101.51%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 4,564 3,525 3,537 3,041 3,465 3,143 3,529 18.75%
PBT 16,612 728 1,006 456 774 1,717 3,658 174.99%
Tax -878 -667 -630 -501 -599 -536 -633 24.44%
NP 15,734 61 376 -45 175 1,181 3,025 201.10%
-
NP to SH 15,734 61 376 -45 175 1,181 3,025 201.10%
-
Tax Rate 5.29% 91.62% 62.62% 109.87% 77.39% 31.22% 17.30% -
Total Cost -11,170 3,464 3,161 3,086 3,290 1,962 504 -
-
Net Worth 230,910 81,533 27,308 26,236 26,240 26,250 26,253 327.79%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - 94 94 94 -
Div Payout % - - - - 53.97% 8.00% 3.12% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 230,910 81,533 27,308 26,236 26,240 26,250 26,253 327.79%
NOSH 2,623 2,628 2,623 2,623 2,624 2,625 2,619 0.10%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 344.74% 1.73% 10.63% -1.48% 5.05% 37.58% 85.72% -
ROE 6.81% 0.07% 1.38% -0.17% 0.67% 4.50% 11.52% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 173.93 134.13 134.80 115.91 132.05 119.73 134.70 18.63%
EPS 599.62 2.32 14.33 -1.72 6.67 44.99 115.47 200.77%
DPS 0.00 0.00 0.00 0.00 3.60 3.60 3.60 -
NAPS 88.00 31.024 10.4078 10.00 10.00 10.00 10.021 327.34%
Adjusted Per Share Value based on latest NOSH - 2,623
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3.69 2.85 2.86 2.46 2.80 2.54 2.85 18.84%
EPS 12.71 0.05 0.30 -0.04 0.14 0.95 2.44 201.40%
DPS 0.00 0.00 0.00 0.00 0.08 0.08 0.08 -
NAPS 1.866 0.6589 0.2207 0.212 0.212 0.2121 0.2122 327.73%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.80 0.85 0.78 0.93 1.01 0.92 0.92 -
P/RPS 0.46 0.63 0.58 0.80 0.76 0.77 0.68 -22.99%
P/EPS 0.13 36.62 5.44 -54.22 15.14 2.04 0.80 -70.32%
EY 749.53 2.73 18.37 -1.84 6.60 48.90 125.51 230.23%
DY 0.00 0.00 0.00 0.00 3.56 3.91 3.91 -
P/NAPS 0.01 0.03 0.07 0.09 0.10 0.09 0.09 -76.98%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 30/05/06 27/02/06 23/11/05 30/08/05 19/05/05 17/02/05 -
Price 1.10 0.79 0.74 0.88 0.91 1.10 0.95 -
P/RPS 0.63 0.59 0.55 0.76 0.69 0.92 0.71 -7.68%
P/EPS 0.18 34.04 5.16 -51.31 13.64 2.44 0.82 -63.71%
EY 545.11 2.94 19.36 -1.95 7.33 40.90 121.54 172.71%
DY 0.00 0.00 0.00 0.00 3.96 3.27 3.79 -
P/NAPS 0.01 0.03 0.07 0.09 0.09 0.11 0.09 -76.98%

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