[KUCHAI] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -79.52%
YoY- -91.06%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 2,386 4,276 3,029 2,131 1,669 0 0 -
PBT -15,722 45,105 3,516 545 1,949 1,259 1,119 -
Tax -381 -856 -573 -408 -416 -370 -401 -0.67%
NP -16,103 44,249 2,943 137 1,533 889 718 -
-
NP to SH -16,103 44,249 2,943 137 1,533 889 718 -
-
Tax Rate - 1.90% 16.30% 74.86% 21.34% 29.39% 35.84% -
Total Cost 18,489 -39,973 86 1,994 136 -889 -718 -
-
Net Worth 262,103 277,624 26,306 23,331 23,298 22,251 21,177 39.83%
Dividend
31/03/08 31/03/07 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - 94 254 - - - -
Div Payout % - - 3.21% 185.82% - - - -
Equity
31/03/08 31/03/07 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 262,103 277,624 26,306 23,331 23,298 22,251 21,177 39.83%
NOSH 121,075 120,721 2,623 2,624 2,624 2,623 2,624 66.63%
Ratio Analysis
31/03/08 31/03/07 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -674.90% 1,034.82% 97.16% 6.43% 91.85% 0.00% 0.00% -
ROE -6.14% 15.94% 11.19% 0.59% 6.58% 4.00% 3.39% -
Per Share
31/03/08 31/03/07 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 1.97 3.54 115.44 81.20 63.60 0.00 0.00 -
EPS -13.30 36.70 112.16 5.22 58.42 33.88 27.36 -
DPS 0.00 0.00 3.60 9.70 0.00 0.00 0.00 -
NAPS 2.1648 2.2997 10.0255 8.89 8.8788 8.48 8.07 -16.08%
Adjusted Per Share Value based on latest NOSH - 2,624
31/03/08 31/03/07 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 1.93 3.46 2.45 1.72 1.35 0.00 0.00 -
EPS -13.01 35.76 2.38 0.11 1.24 0.72 0.58 -
DPS 0.00 0.00 0.08 0.21 0.00 0.00 0.00 -
NAPS 2.1181 2.2435 0.2126 0.1885 0.1883 0.1798 0.1711 39.83%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 31/03/08 30/03/07 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.98 1.11 0.88 0.77 0.69 0.41 0.48 -
P/RPS 49.73 31.34 0.76 0.95 1.08 0.00 0.00 -
P/EPS -7.37 3.03 0.78 14.75 1.18 1.21 1.75 -
EY -13.57 33.02 127.45 6.78 84.67 82.63 57.00 -
DY 0.00 0.00 4.09 12.60 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 0.09 0.09 0.08 0.05 0.06 30.80%
Price Multiplier on Announcement Date
31/03/08 31/03/07 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/05/08 29/05/07 30/11/04 19/11/03 27/11/02 26/11/01 30/11/00 -
Price 0.92 1.13 0.91 0.73 0.71 0.54 0.43 -
P/RPS 46.68 31.90 0.79 0.90 1.12 0.00 0.00 -
P/EPS -6.92 3.08 0.81 13.98 1.22 1.59 1.57 -
EY -14.46 32.44 123.25 7.15 82.28 62.74 63.63 -
DY 0.00 0.00 3.96 13.29 0.00 0.00 0.00 -
P/NAPS 0.42 0.49 0.09 0.08 0.08 0.06 0.05 32.79%

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