[KUCHAI] QoQ TTM Result on 30-Sep-2008 [#1]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -286.01%
YoY- -191.93%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 3,064 4,885 4,830 4,866 5,619 5,926 8,513 -49.43%
PBT -80,610 -69,800 -63,305 -31,459 17,361 -15,213 18,886 -
Tax -188 -123 -106 -36 -429 -761 -1,302 -72.50%
NP -80,798 -69,923 -63,411 -31,495 16,932 -15,974 17,584 -
-
NP to SH -80,798 -69,923 -63,411 -31,495 16,932 -15,974 17,584 -
-
Tax Rate - - - - 2.47% - 6.89% -
Total Cost 83,862 74,808 68,241 36,361 -11,313 21,900 -9,071 -
-
Net Worth 225,427 203,422 212,737 255,770 302,158 260,617 264,883 -10.20%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 989 989 989 989 - 1,950 1,950 -36.42%
Div Payout % 0.00% 0.00% 0.00% 0.00% - 0.00% 11.09% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 225,427 203,422 212,737 255,770 302,158 260,617 264,883 -10.20%
NOSH 120,440 120,511 120,750 120,703 120,569 120,388 120,297 0.07%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -2,637.01% -1,431.38% -1,312.86% -647.25% 301.33% -269.56% 206.55% -
ROE -35.84% -34.37% -29.81% -12.31% 5.60% -6.13% 6.64% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2.54 4.05 4.00 4.03 4.66 4.92 7.08 -49.54%
EPS -67.09 -58.02 -52.51 -26.09 14.04 -13.27 14.62 -
DPS 0.82 0.82 0.82 0.82 0.00 1.62 1.62 -36.51%
NAPS 1.8717 1.688 1.7618 2.119 2.5061 2.1648 2.2019 -10.27%
Adjusted Per Share Value based on latest NOSH - 120,703
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2.48 3.95 3.90 3.93 4.54 4.79 6.88 -49.38%
EPS -65.30 -56.51 -51.25 -25.45 13.68 -12.91 14.21 -
DPS 0.80 0.80 0.80 0.80 0.00 1.58 1.58 -36.49%
NAPS 1.8218 1.6439 1.7192 2.067 2.4419 2.1062 2.1406 -10.20%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.69 0.60 0.61 0.79 0.90 0.98 1.06 -
P/RPS 27.12 14.80 15.25 19.60 19.31 19.91 14.98 48.59%
P/EPS -1.03 -1.03 -1.16 -3.03 6.41 -7.39 7.25 -
EY -97.23 -96.70 -86.09 -33.03 15.60 -13.54 13.79 -
DY 1.19 1.37 1.34 1.04 0.00 1.65 1.53 -15.43%
P/NAPS 0.37 0.36 0.35 0.37 0.36 0.45 0.48 -15.94%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 29/05/09 25/02/09 27/11/08 29/08/08 30/05/08 22/02/08 -
Price 0.83 0.69 0.60 0.64 0.82 0.92 1.00 -
P/RPS 32.63 17.02 15.00 15.88 17.60 18.69 14.13 74.79%
P/EPS -1.24 -1.19 -1.14 -2.45 5.84 -6.93 6.84 -
EY -80.83 -84.09 -87.52 -40.77 17.13 -14.42 14.62 -
DY 0.99 1.19 1.37 1.28 0.00 1.76 1.62 -28.00%
P/NAPS 0.44 0.41 0.34 0.30 0.33 0.42 0.45 -1.48%

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