[KUCHAI] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -84.43%
YoY- 143.77%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 896 400 274 242 0 0 0 -100.00%
PBT 692 142 94 152 -75 968 1,277 0.65%
Tax -189 -60 -61 -1 75 -503 -21 -2.30%
NP 503 82 33 151 0 465 1,256 0.97%
-
NP to SH 503 82 33 151 -345 465 1,256 0.97%
-
Tax Rate 27.31% 42.25% 64.89% 0.66% - 51.96% 1.64% -
Total Cost 393 318 241 91 0 -465 -1,256 -
-
Net Worth 27,308 26,253 23,319 23,467 21,880 21,360 20,671 -0.29%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - 393 1,046 -
Div Payout % - - - - - 84.65% 83.33% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 27,308 26,253 23,319 23,467 21,880 21,360 20,671 -0.29%
NOSH 2,623 2,619 2,619 2,626 2,623 2,624 2,616 -0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 56.14% 20.50% 12.04% 62.40% 0.00% 0.00% 0.00% -
ROE 1.84% 0.31% 0.14% 0.64% -1.58% 2.18% 6.08% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 34.15 15.27 10.46 9.22 0.00 0.00 0.00 -100.00%
EPS 19.17 3.13 1.26 5.75 -13.15 17.72 48.00 0.98%
DPS 0.00 0.00 0.00 0.00 0.00 15.00 40.00 -
NAPS 10.4078 10.021 8.904 8.9364 8.34 8.14 7.90 -0.29%
Adjusted Per Share Value based on latest NOSH - 2,626
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 0.72 0.32 0.22 0.20 0.00 0.00 0.00 -100.00%
EPS 0.41 0.07 0.03 0.12 -0.28 0.38 1.01 0.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.32 0.85 -
NAPS 0.2207 0.2122 0.1884 0.1896 0.1768 0.1726 0.167 -0.29%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.78 0.92 0.71 0.61 0.67 0.51 0.00 -
P/RPS 2.28 6.03 6.79 6.62 0.00 0.00 0.00 -100.00%
P/EPS 4.07 29.39 56.35 10.61 -5.10 2.88 0.00 -100.00%
EY 24.58 3.40 1.77 9.43 -19.63 34.75 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 29.41 0.00 -
P/NAPS 0.07 0.09 0.08 0.07 0.08 0.06 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 17/02/05 26/02/04 28/02/03 27/02/02 28/02/01 29/02/00 -
Price 0.74 0.95 0.77 0.55 0.59 0.42 0.66 -
P/RPS 2.17 6.22 7.36 5.97 0.00 0.00 0.00 -100.00%
P/EPS 3.86 30.35 61.11 9.57 -4.49 2.37 1.37 -1.09%
EY 25.91 3.29 1.64 10.45 -22.29 42.19 72.73 1.10%
DY 0.00 0.00 0.00 0.00 0.00 35.71 60.61 -
P/NAPS 0.07 0.09 0.09 0.06 0.07 0.05 0.08 0.14%

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