[KUCHAI] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -9.19%
YoY- -59.87%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 1,911 1,982 1,987 1,006 821 508 0 -
PBT 2,101 1,874 1,172 1,121 1,184 2,227 1,881 7.63%
Tax -417 -686 -625 -627 -640 -873 -830 -36.72%
NP 1,684 1,188 547 494 544 1,354 1,051 36.81%
-
NP to SH 1,684 1,188 547 494 544 1,354 1,051 36.81%
-
Tax Rate 19.85% 36.61% 53.33% 55.93% 54.05% 39.20% 44.13% -
Total Cost 227 794 1,440 512 277 -846 -1,051 -
-
Net Worth 23,467 23,295 22,461 21,445 21,880 22,248 21,912 4.66%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 509 254 - - - - - -
Div Payout % 30.24% 21.42% - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 23,467 23,295 22,461 21,445 21,880 22,248 21,912 4.66%
NOSH 2,626 2,623 2,624 2,567 2,623 2,623 2,624 0.05%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 88.12% 59.94% 27.53% 49.11% 66.26% 266.54% 0.00% -
ROE 7.18% 5.10% 2.44% 2.30% 2.49% 6.09% 4.80% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 72.77 75.54 75.72 39.18 31.29 19.36 0.00 -
EPS 64.13 45.28 20.84 19.24 20.74 51.61 40.05 36.75%
DPS 19.39 9.70 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.9364 8.8788 8.5595 8.3523 8.34 8.48 8.35 4.61%
Adjusted Per Share Value based on latest NOSH - 2,567
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 1.54 1.60 1.61 0.81 0.66 0.41 0.00 -
EPS 1.36 0.96 0.44 0.40 0.44 1.09 0.85 36.68%
DPS 0.41 0.21 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1897 0.1883 0.1815 0.1733 0.1768 0.1798 0.1771 4.67%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.61 0.69 0.64 0.70 0.67 0.41 0.40 -
P/RPS 0.84 0.91 0.85 1.79 2.14 2.12 0.00 -
P/EPS 0.95 1.52 3.07 3.64 3.23 0.79 1.00 -3.35%
EY 105.12 65.62 32.57 27.49 30.95 125.87 100.12 3.29%
DY 31.79 14.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.08 0.07 0.08 0.08 0.05 0.05 25.06%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 27/11/02 30/08/02 31/05/02 27/02/02 26/11/01 29/08/01 -
Price 0.55 0.71 0.67 0.61 0.59 0.54 0.50 -
P/RPS 0.76 0.94 0.88 1.56 1.89 2.79 0.00 -
P/EPS 0.86 1.57 3.21 3.17 2.85 1.05 1.25 -22.01%
EY 116.59 63.77 31.11 31.54 35.14 95.57 80.10 28.34%
DY 35.26 13.66 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.08 0.08 0.07 0.07 0.06 0.06 0.00%

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