[KUCHAI] YoY Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 41.14%
YoY- -577.16%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 CAGR
Revenue 3,702 3,553 3,942 3,064 5,619 7,816 4,549 -3.11%
PBT -14,296 -4,916 69,131 -80,610 17,362 45,615 2,425 -
Tax -57 -49 -78 -188 -429 -1,236 -890 -34.47%
NP -14,353 -4,965 69,053 -80,798 16,933 44,379 1,535 -
-
NP to SH -14,353 -4,965 69,053 -80,798 16,933 44,379 1,535 -
-
Tax Rate - - 0.11% - 2.47% 2.71% 36.70% -
Total Cost 18,055 8,518 -65,111 83,862 -11,314 -36,563 3,014 31.69%
-
Net Worth 273,948 285,051 284,095 226,053 303,112 277,962 27,309 42.56%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 CAGR
Div - - - - - - 519 -
Div Payout % - - - - - - 33.85% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 CAGR
Net Worth 273,948 285,051 284,095 226,053 303,112 277,962 27,309 42.56%
NOSH 120,703 121,097 120,722 120,774 120,949 120,742 2,623 80.21%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 CAGR
NP Margin -387.71% -139.74% 1,751.73% -2,637.01% 301.35% 567.80% 33.74% -
ROE -5.24% -1.74% 24.31% -35.74% 5.59% 15.97% 5.62% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 CAGR
RPS 3.07 2.93 3.27 2.54 4.65 6.47 173.37 -46.22%
EPS -11.90 -4.10 57.20 -66.90 14.00 36.80 58.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 19.80 -
NAPS 2.2696 2.3539 2.3533 1.8717 2.5061 2.3021 10.4078 -20.88%
Adjusted Per Share Value based on latest NOSH - 120,440
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 CAGR
RPS 2.99 2.87 3.19 2.48 4.54 6.32 3.68 -3.14%
EPS -11.60 -4.01 55.80 -65.29 13.68 35.86 1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.42 -
NAPS 2.2138 2.3035 2.2958 1.8267 2.4494 2.2462 0.2207 42.56%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/12/05 -
Price 0.87 1.05 0.81 0.69 0.90 1.19 0.78 -
P/RPS 28.37 35.79 24.81 27.20 19.37 18.38 0.45 89.15%
P/EPS -7.32 -25.61 1.42 -1.03 6.43 3.24 1.33 -
EY -13.67 -3.90 70.62 -96.96 15.56 30.89 75.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 25.38 -
P/NAPS 0.38 0.45 0.34 0.37 0.36 0.52 0.07 29.71%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 CAGR
Date 28/08/12 25/08/11 27/08/10 28/08/09 29/08/08 29/08/07 27/02/06 -
Price 0.91 0.94 0.83 0.83 0.82 1.06 0.74 -
P/RPS 29.67 32.04 25.42 32.72 17.65 16.38 0.43 91.79%
P/EPS -7.65 -22.93 1.45 -1.24 5.86 2.88 1.26 -
EY -13.07 -4.36 68.92 -80.60 17.07 34.67 79.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 26.76 -
P/NAPS 0.40 0.40 0.35 0.44 0.33 0.46 0.07 30.74%

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