[KUCHAI] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -40.97%
YoY- -89.9%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 3,403 2,978 2,812 2,405 2,373 2,305 1,960 44.31%
PBT 3,610 2,348 2,786 639 697 2,213 1,393 88.34%
Tax -634 -561 -526 -469 -409 -423 -401 35.60%
NP 2,976 1,787 2,260 170 288 1,790 992 107.59%
-
NP to SH 2,976 1,787 2,260 170 288 1,790 992 107.59%
-
Tax Rate 17.56% 23.89% 18.88% 73.40% 58.68% 19.11% 28.79% -
Total Cost 427 1,191 552 2,235 2,085 515 968 -41.96%
-
Net Worth 26,304 25,648 24,781 23,319 23,332 24,119 22,774 10.05%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 94 254 254 254 254 - 509 -67.47%
Div Payout % 3.17% 14.25% 11.26% 149.75% 88.40% - 51.33% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 26,304 25,648 24,781 23,319 23,332 24,119 22,774 10.05%
NOSH 2,623 2,623 2,624 2,619 2,624 2,624 2,623 0.00%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 87.45% 60.01% 80.37% 7.07% 12.14% 77.66% 50.61% -
ROE 11.31% 6.97% 9.12% 0.73% 1.23% 7.42% 4.36% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 129.70 113.50 107.16 91.83 90.41 87.84 74.70 44.31%
EPS 113.42 68.11 86.13 6.49 10.97 68.21 37.81 107.58%
DPS 3.60 9.70 9.70 9.70 9.70 0.00 19.40 -67.36%
NAPS 10.0255 9.7752 9.444 8.904 8.89 9.1913 8.6799 10.05%
Adjusted Per Share Value based on latest NOSH - 2,619
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 2.75 2.41 2.27 1.94 1.92 1.86 1.58 44.54%
EPS 2.41 1.44 1.83 0.14 0.23 1.45 0.80 108.16%
DPS 0.08 0.21 0.21 0.21 0.21 0.00 0.41 -66.25%
NAPS 0.2126 0.2073 0.2003 0.1885 0.1886 0.1949 0.184 10.08%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.88 1.08 0.91 0.71 0.77 0.68 0.58 -
P/RPS 0.68 0.95 0.85 0.77 0.85 0.77 0.78 -8.71%
P/EPS 0.78 1.59 1.06 10.94 7.02 1.00 1.53 -36.10%
EY 128.89 63.06 94.64 9.14 14.25 100.31 65.19 57.33%
DY 4.09 8.98 10.66 13.66 12.60 0.00 33.45 -75.27%
P/NAPS 0.09 0.11 0.10 0.08 0.09 0.07 0.07 18.18%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 27/08/04 25/05/04 26/02/04 19/11/03 29/08/03 21/05/03 -
Price 0.91 0.89 1.13 0.77 0.73 0.75 0.65 -
P/RPS 0.70 0.78 1.05 0.84 0.81 0.85 0.87 -13.45%
P/EPS 0.80 1.31 1.31 11.86 6.65 1.10 1.72 -39.88%
EY 124.64 76.53 76.22 8.43 15.03 90.95 58.17 65.97%
DY 3.96 10.90 8.58 12.60 13.29 0.00 29.85 -73.89%
P/NAPS 0.09 0.09 0.12 0.09 0.08 0.08 0.07 18.18%

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