[KUCHAI] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 81.53%
YoY- 72.44%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 5,701 4,038 2,841 2,225 0 0 0 -100.00%
PBT 60,140 4,688 726 2,598 1,678 1,492 1,141 -4.19%
Tax -1,141 -764 -544 -554 -493 -534 -370 -1.20%
NP 58,998 3,924 182 2,044 1,185 957 770 -4.57%
-
NP to SH 58,998 3,924 182 2,044 1,185 957 770 -4.57%
-
Tax Rate 1.90% 16.30% 74.93% 21.32% 29.38% 35.79% 32.43% -
Total Cost -53,297 114 2,658 181 -1,185 -957 -770 -4.47%
-
Net Worth 277,624 26,306 23,331 23,298 22,251 21,177 20,412 -2.78%
Dividend
31/03/07 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - 125 339 - - - - -
Div Payout % - 3.21% 185.82% - - - - -
Equity
31/03/07 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 277,624 26,306 23,331 23,298 22,251 21,177 20,412 -2.78%
NOSH 120,721 2,623 2,624 2,624 2,623 2,624 2,623 -4.05%
Ratio Analysis
31/03/07 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 1,034.82% 97.16% 6.43% 91.85% 0.00% 0.00% 0.00% -
ROE 21.25% 14.92% 0.78% 8.77% 5.33% 4.52% 3.78% -
Per Share
31/03/07 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 4.72 153.92 108.26 84.80 0.00 0.00 0.00 -100.00%
EPS 48.93 149.55 6.96 77.89 45.17 36.48 29.37 -0.54%
DPS 0.00 4.80 12.93 0.00 0.00 0.00 0.00 -
NAPS 2.2997 10.0255 8.89 8.8788 8.48 8.07 7.78 1.32%
Adjusted Per Share Value based on latest NOSH - 2,623
31/03/07 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 4.61 3.26 2.30 1.80 0.00 0.00 0.00 -100.00%
EPS 47.68 3.17 0.15 1.65 0.96 0.77 0.62 -4.58%
DPS 0.00 0.10 0.27 0.00 0.00 0.00 0.00 -
NAPS 2.2435 0.2126 0.1885 0.1883 0.1798 0.1711 0.165 -2.78%
Price Multiplier on Financial Quarter End Date
31/03/07 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/03/07 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.11 0.88 0.77 0.69 0.41 0.48 0.00 -
P/RPS 23.50 0.57 0.71 0.81 0.00 0.00 0.00 -100.00%
P/EPS 2.27 0.59 11.06 0.89 0.91 1.32 0.00 -100.00%
EY 44.03 169.94 9.04 112.89 110.18 76.00 0.00 -100.00%
DY 0.00 5.45 16.80 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.09 0.09 0.08 0.05 0.06 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/07 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/05/07 30/11/04 19/11/03 27/11/02 26/11/01 30/11/00 30/11/99 -
Price 1.13 0.91 0.73 0.71 0.54 0.43 0.00 -
P/RPS 23.93 0.59 0.67 0.84 0.00 0.00 0.00 -100.00%
P/EPS 2.31 0.61 10.49 0.91 1.20 1.18 0.00 -100.00%
EY 43.25 164.34 9.53 109.71 83.65 84.84 0.00 -100.00%
DY 0.00 5.27 17.72 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.09 0.08 0.08 0.06 0.05 0.00 -100.00%

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