[KUCHAI] QoQ TTM 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- -22.8%
YoY- 44.23%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM 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 5,926 8,513 8,457 7,816 7,129 4,543 15.23%
PBT 17,361 -15,213 18,886 35,674 45,614 61,209 30,701 -31.64%
Tax -429 -761 -1,302 -1,416 -1,236 -1,425 -883 -38.22%
NP 16,932 -15,974 17,584 34,258 44,378 59,784 29,818 -31.45%
-
NP to SH 16,932 -15,974 17,584 34,258 44,378 59,784 29,818 -31.45%
-
Tax Rate 2.47% - 6.89% 3.97% 2.71% 2.33% 2.88% -
Total Cost -11,313 21,900 -9,071 -25,801 -36,562 -52,655 -25,275 -41.51%
-
Net Worth 302,158 260,617 264,883 274,594 301,575 277,703 252,983 12.58%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 1,950 1,950 1,950 - - - -
Div Payout % - 0.00% 11.09% 5.69% - - - -
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 302,158 260,617 264,883 274,594 301,575 277,703 252,983 12.58%
NOSH 120,569 120,388 120,297 118,928 130,999 120,756 121,685 -0.61%
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 301.33% -269.56% 206.55% 405.08% 567.78% 838.60% 656.35% -
ROE 5.60% -6.13% 6.64% 12.48% 14.72% 21.53% 11.79% -
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 4.66 4.92 7.08 7.11 5.97 5.90 3.73 16.01%
EPS 14.04 -13.27 14.62 28.81 33.88 49.51 24.50 -31.03%
DPS 0.00 1.62 1.62 1.64 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 4.79 6.88 6.83 6.32 5.76 3.67 15.25%
EPS 13.68 -12.91 14.21 27.68 35.86 48.31 24.10 -31.46%
DPS 0.00 1.58 1.58 1.58 0.00 0.00 0.00 -
NAPS 2.4417 2.106 2.1405 2.219 2.437 2.2441 2.0444 12.58%
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 19.31 19.91 14.98 15.33 19.94 18.80 40.45 -38.94%
P/EPS 6.41 -7.39 7.25 3.78 3.51 2.24 6.16 2.69%
EY 15.60 -13.54 13.79 26.43 28.47 44.60 16.23 -2.60%
DY 0.00 1.65 1.53 1.50 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 17.60 18.69 14.13 15.19 17.77 19.14 34.02 -35.58%
P/EPS 5.84 -6.93 6.84 3.75 3.13 2.28 5.18 8.33%
EY 17.13 -14.42 14.62 26.67 31.96 43.81 19.29 -7.61%
DY 0.00 1.76 1.62 1.52 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