[KUCHAI] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -20.93%
YoY- -0.17%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 8,513 4,543 3,465 2,978 2,305 1,987 0 -
PBT 18,886 30,701 774 2,348 2,213 1,172 1,881 42.54%
Tax -1,302 -883 -599 -561 -423 -625 -830 7.16%
NP 17,584 29,818 175 1,787 1,790 547 1,051 54.18%
-
NP to SH 17,584 29,818 175 1,787 1,790 547 1,051 54.18%
-
Tax Rate 6.89% 2.88% 77.39% 23.89% 19.11% 53.33% 44.13% -
Total Cost -9,071 -25,275 3,290 1,191 515 1,440 -1,051 39.26%
-
Net Worth 264,883 252,983 26,240 25,648 24,119 22,461 21,912 46.67%
Dividend
31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 1,950 - 94 254 - - - -
Div Payout % 11.09% - 53.97% 14.25% - - - -
Equity
31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 264,883 252,983 26,240 25,648 24,119 22,461 21,912 46.67%
NOSH 120,297 121,685 2,624 2,623 2,624 2,624 2,624 80.01%
Ratio Analysis
31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 206.55% 656.35% 5.05% 60.01% 77.66% 27.53% 0.00% -
ROE 6.64% 11.79% 0.67% 6.97% 7.42% 2.44% 4.80% -
Per Share
31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 7.08 3.73 132.05 113.50 87.84 75.72 0.00 -
EPS 14.62 24.50 6.67 68.11 68.21 20.84 40.05 -14.34%
DPS 1.62 0.00 3.60 9.70 0.00 0.00 0.00 -
NAPS 2.2019 2.079 10.00 9.7752 9.1913 8.5595 8.35 -18.52%
Adjusted Per Share Value based on latest NOSH - 2,623
31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 6.88 3.67 2.80 2.41 1.86 1.61 0.00 -
EPS 14.21 24.10 0.14 1.44 1.45 0.44 0.85 54.16%
DPS 1.58 0.00 0.08 0.21 0.00 0.00 0.00 -
NAPS 2.1405 2.0444 0.212 0.2073 0.1949 0.1815 0.1771 46.66%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 31/12/07 29/12/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.06 1.51 1.01 1.08 0.68 0.64 0.40 -
P/RPS 14.98 40.45 0.76 0.95 0.77 0.85 0.00 -
P/EPS 7.25 6.16 15.14 1.59 1.00 3.07 1.00 35.58%
EY 13.79 16.23 6.60 63.06 100.31 32.57 100.12 -26.26%
DY 1.53 0.00 3.56 8.98 0.00 0.00 0.00 -
P/NAPS 0.48 0.73 0.10 0.11 0.07 0.07 0.05 41.56%
Price Multiplier on Announcement Date
31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 22/02/08 23/02/07 30/08/05 27/08/04 29/08/03 30/08/02 29/08/01 -
Price 1.00 1.27 0.91 0.89 0.75 0.67 0.50 -
P/RPS 14.13 34.02 0.69 0.78 0.85 0.88 0.00 -
P/EPS 6.84 5.18 13.64 1.31 1.10 3.21 1.25 29.84%
EY 14.62 19.29 7.33 76.53 90.95 31.11 80.10 -23.00%
DY 1.62 0.00 3.96 10.90 0.00 0.00 0.00 -
P/NAPS 0.45 0.61 0.09 0.09 0.08 0.08 0.06 36.29%

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