[KUCHAI] YoY Cumulative Quarter Result on 31-Dec-2010 [#2]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -149.46%
YoY- -168.9%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 1,590 1,308 1,288 1,288 926 1,355 2,144 -4.85%
PBT 6,037 31,389 -24,968 -24,968 36,303 -92,077 -11,410 -
Tax -11 -22 -23 -23 -33 -36 -359 -44.03%
NP 6,026 31,367 -24,991 -24,991 36,270 -92,113 -11,769 -
-
NP to SH 6,026 31,367 -24,991 -24,991 36,270 -92,113 -11,769 -
-
Tax Rate 0.18% 0.07% - - 0.09% - - -
Total Cost -4,436 -30,059 26,279 26,279 -35,344 93,468 13,913 -
-
Net Worth 332,594 303,267 259,737 239,405 261,446 212,692 264,430 3.89%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 332,594 303,267 259,737 239,405 261,446 212,692 264,430 3.89%
NOSH 123,747 120,703 115,300 119,702 120,900 120,724 120,091 0.50%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 378.99% 2,398.09% -1,940.30% -1,940.30% 3,916.85% -6,798.01% -548.93% -
ROE 1.81% 10.34% -9.62% -10.44% 13.87% -43.31% -4.45% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 1.30 1.08 1.07 1.08 0.77 1.12 1.79 -5.18%
EPS 4.95 26.00 -20.70 -20.70 30.00 -76.30 -9.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7099 2.5125 2.1514 2.00 2.1625 1.7618 2.2019 3.51%
Adjusted Per Share Value based on latest NOSH - 121,500
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 1.28 1.06 1.04 1.04 0.75 1.09 1.73 -4.89%
EPS 4.87 25.35 -20.20 -20.20 29.31 -74.44 -9.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6877 2.4507 2.0989 1.9346 2.1127 1.7188 2.1369 3.89%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.18 1.02 0.87 1.60 0.72 0.61 1.06 -
P/RPS 91.08 94.13 81.55 148.70 94.00 54.35 59.37 7.38%
P/EPS 24.03 3.93 -4.20 -7.66 2.40 -0.80 -10.82 -
EY 4.16 25.48 -23.79 -13.05 41.67 -125.08 -9.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.40 0.80 0.33 0.35 0.48 -1.43%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 28/02/13 29/02/12 28/02/11 22/02/10 25/02/09 22/02/08 -
Price 1.26 1.13 0.95 1.25 0.73 0.60 1.00 -
P/RPS 97.26 104.28 89.05 116.17 95.31 53.46 56.01 9.62%
P/EPS 25.66 4.35 -4.59 -5.99 2.43 -0.79 -10.20 -
EY 3.90 23.00 -21.79 -16.70 41.10 -127.17 -9.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.45 0.44 0.63 0.34 0.34 0.45 0.36%

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