[KUCHAI] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 24.09%
YoY- -89.9%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 7,816 4,549 3,429 2,405 1,911 0 0 -
PBT 45,615 2,425 3,658 639 2,101 1,184 2,087 60.74%
Tax -1,236 -890 -633 -469 -417 -640 -904 4.93%
NP 44,379 1,535 3,025 170 1,684 544 1,183 74.67%
-
NP to SH 44,379 1,535 3,025 170 1,684 544 1,183 74.67%
-
Tax Rate 2.71% 36.70% 17.30% 73.40% 19.85% 54.05% 43.32% -
Total Cost -36,563 3,014 404 2,235 227 -544 -1,183 69.54%
-
Net Worth 277,962 27,309 26,295 23,359 23,447 21,885 21,361 48.41%
Dividend
30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - 519 94 - - - - -
Div Payout % - 33.85% 3.12% - - - - -
Equity
30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 277,962 27,309 26,295 23,359 23,447 21,885 21,361 48.41%
NOSH 120,742 2,623 2,624 2,623 2,623 2,624 2,624 80.25%
Ratio Analysis
30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 567.80% 33.74% 88.22% 7.07% 88.12% 0.00% 0.00% -
ROE 15.97% 5.62% 11.50% 0.73% 7.18% 2.49% 5.54% -
Per Share
30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 6.47 173.37 130.68 91.67 72.83 0.00 0.00 -
EPS 36.80 58.50 115.28 6.48 64.18 20.73 45.08 -3.07%
DPS 0.00 19.80 3.60 0.00 0.00 0.00 0.00 -
NAPS 2.3021 10.4078 10.021 8.904 8.9364 8.34 8.14 -17.66%
Adjusted Per Share Value based on latest NOSH - 2,619
30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 6.32 3.68 2.77 1.94 1.54 0.00 0.00 -
EPS 35.86 1.24 2.44 0.14 1.36 0.44 0.96 74.56%
DPS 0.00 0.42 0.08 0.00 0.00 0.00 0.00 -
NAPS 2.2463 0.2207 0.2125 0.1888 0.1895 0.1769 0.1726 48.41%
Price Multiplier on Financial Quarter End Date
30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/06/07 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.19 0.78 0.92 0.71 0.61 0.67 0.51 -
P/RPS 18.38 0.45 0.70 0.77 0.84 0.00 0.00 -
P/EPS 3.24 1.33 0.80 10.96 0.95 3.23 1.13 17.59%
EY 30.89 75.00 125.30 9.13 105.21 30.94 88.39 -14.93%
DY 0.00 25.38 3.91 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.07 0.09 0.08 0.07 0.08 0.06 39.41%
Price Multiplier on Announcement Date
30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/08/07 27/02/06 17/02/05 26/02/04 28/02/03 27/02/02 28/02/01 -
Price 1.06 0.74 0.95 0.77 0.55 0.59 0.42 -
P/RPS 16.38 0.43 0.73 0.84 0.76 0.00 0.00 -
P/EPS 2.88 1.26 0.82 11.88 0.86 2.85 0.93 18.99%
EY 34.67 79.05 121.35 8.42 116.69 35.14 107.33 -15.96%
DY 0.00 26.76 3.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.07 0.09 0.09 0.06 0.07 0.05 40.70%

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