[KUCHAI] QoQ TTM Result on 30-Sep-2006 [#1]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
05-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 50.96%
YoY- 52882.22%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 7,816 7,129 4,543 5,089 4,564 3,525 3,537 69.90%
PBT 45,614 61,209 30,701 24,759 16,612 728 1,006 1180.46%
Tax -1,236 -1,425 -883 -1,007 -878 -667 -630 56.91%
NP 44,378 59,784 29,818 23,752 15,734 61 376 2327.25%
-
NP to SH 44,378 59,784 29,818 23,752 15,734 61 376 2327.25%
-
Tax Rate 2.71% 2.33% 2.88% 4.07% 5.29% 91.62% 62.62% -
Total Cost -36,562 -52,655 -25,275 -18,663 -11,170 3,464 3,161 -
-
Net Worth 301,575 277,703 252,983 251,888 230,910 81,533 27,308 398.09%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 301,575 277,703 252,983 251,888 230,910 81,533 27,308 398.09%
NOSH 130,999 120,756 121,685 2,623 2,623 2,628 2,623 1265.91%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 567.78% 838.60% 656.35% 466.73% 344.74% 1.73% 10.63% -
ROE 14.72% 21.53% 11.79% 9.43% 6.81% 0.07% 1.38% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 5.97 5.90 3.73 193.95 173.93 134.13 134.80 -87.55%
EPS 33.88 49.51 24.50 905.24 599.62 2.32 14.33 77.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3021 2.2997 2.079 96.00 88.00 31.024 10.4078 -63.52%
Adjusted Per Share Value based on latest NOSH - 2,623
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 6.32 5.76 3.67 4.11 3.69 2.85 2.86 69.90%
EPS 35.86 48.31 24.10 19.19 12.72 0.05 0.30 2347.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4372 2.2442 2.0445 2.0356 1.8661 0.6589 0.2207 398.08%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.19 1.11 1.51 1.29 0.80 0.85 0.78 -
P/RPS 19.94 18.80 40.45 0.67 0.46 0.63 0.58 964.17%
P/EPS 3.51 2.24 6.16 0.14 0.13 36.62 5.44 -25.39%
EY 28.47 44.60 16.23 701.74 749.53 2.73 18.37 34.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.48 0.73 0.01 0.01 0.03 0.07 282.11%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 29/05/07 23/02/07 05/12/06 29/08/06 30/05/06 27/02/06 -
Price 1.06 1.13 1.27 1.24 1.10 0.79 0.74 -
P/RPS 17.77 19.14 34.02 0.64 0.63 0.59 0.55 920.89%
P/EPS 3.13 2.28 5.18 0.14 0.18 34.04 5.16 -28.40%
EY 31.96 43.81 19.29 730.03 545.11 2.94 19.36 39.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.61 0.01 0.01 0.03 0.07 252.04%

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