[KUCHAI] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 149.7%
YoY- 18.83%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 2,894 4,138 4,066 3,120 0 0 0 -
PBT 30,636 -444 5,324 1,906 1,682 1,706 2,118 50.77%
Tax -586 -684 -752 -568 -556 -586 -734 -3.40%
NP 30,050 -1,128 4,572 1,338 1,126 1,120 1,384 60.48%
-
NP to SH 30,050 -1,128 4,572 1,338 1,126 1,120 1,384 60.48%
-
Tax Rate 1.91% - 14.12% 29.80% 33.06% 34.35% 34.66% -
Total Cost -27,156 5,266 -506 1,782 -1,126 -1,120 -1,384 58.00%
-
Net Worth 250,910 26,241 25,649 24,113 22,455 21,911 21,145 46.25%
Dividend
31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 250,910 26,241 25,649 24,113 22,455 21,911 21,145 46.25%
NOSH 120,688 2,624 2,623 2,623 2,623 2,624 2,624 80.10%
Ratio Analysis
31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 1,038.36% -27.26% 112.44% 42.88% 0.00% 0.00% 0.00% -
ROE 11.98% -4.30% 17.82% 5.55% 5.01% 5.11% 6.55% -
Per Share
31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 2.40 157.69 154.96 118.92 0.00 0.00 0.00 -
EPS 24.80 -43.00 174.24 51.00 42.92 42.68 52.74 -10.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.079 10.00 9.7752 9.1913 8.5595 8.35 8.058 -18.79%
Adjusted Per Share Value based on latest NOSH - 2,624
31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 2.34 3.34 3.29 2.52 0.00 0.00 0.00 -
EPS 24.28 -0.91 3.69 1.08 0.91 0.91 1.12 60.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0277 0.2121 0.2073 0.1949 0.1815 0.1771 0.1709 46.25%
Price Multiplier on Financial Quarter End Date
31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/12/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.51 1.01 1.08 0.68 0.64 0.40 0.60 -
P/RPS 62.97 0.64 0.70 0.57 0.00 0.00 0.00 -
P/EPS 6.06 -2.35 0.62 1.33 1.49 0.94 1.14 29.27%
EY 16.49 -42.56 161.33 75.00 67.06 106.70 87.90 -22.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.10 0.11 0.07 0.07 0.05 0.07 43.37%
Price Multiplier on Announcement Date
31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 23/02/07 30/08/05 27/08/04 29/08/03 30/08/02 29/08/01 30/08/00 -
Price 1.27 0.91 0.89 0.75 0.67 0.50 0.58 -
P/RPS 52.96 0.58 0.57 0.63 0.00 0.00 0.00 -
P/EPS 5.10 -2.12 0.51 1.47 1.56 1.17 1.10 26.58%
EY 19.61 -47.24 195.78 68.00 64.06 85.36 90.93 -21.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.09 0.09 0.08 0.08 0.06 0.07 39.47%

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