[KUCHAI] YoY TTM 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- -40.97%
YoY- -89.9%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM 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 3,537 3,529 2,405 1,911 821 0 -
PBT 45,614 1,006 3,658 639 2,101 1,184 1,088 77.69%
Tax -1,236 -630 -633 -469 -417 -640 95 -
NP 44,378 376 3,025 170 1,684 544 1,183 74.67%
-
NP to SH 44,378 376 3,025 170 1,684 544 1,183 74.67%
-
Tax Rate 2.71% 62.62% 17.30% 73.40% 19.85% 54.05% -8.73% -
Total Cost -36,562 3,161 504 2,235 227 277 -1,183 69.54%
-
Net Worth 301,575 27,308 26,253 23,319 23,467 21,880 21,360 50.28%
Dividend
30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - 94 254 509 - - -
Div Payout % - - 3.12% 149.75% 30.24% - - -
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 301,575 27,308 26,253 23,319 23,467 21,880 21,360 50.28%
NOSH 130,999 2,623 2,619 2,619 2,626 2,623 2,624 82.52%
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 567.78% 10.63% 85.72% 7.07% 88.12% 66.26% 0.00% -
ROE 14.72% 1.38% 11.52% 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 5.97 134.80 134.70 91.83 72.77 31.29 0.00 -
EPS 33.88 14.33 115.47 6.49 64.13 20.74 45.08 -4.29%
DPS 0.00 0.00 3.60 9.70 19.39 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 2.86 2.85 1.94 1.54 0.66 0.00 -
EPS 35.86 0.30 2.44 0.14 1.36 0.44 0.96 74.56%
DPS 0.00 0.00 0.08 0.21 0.41 0.00 0.00 -
NAPS 2.437 0.2207 0.2122 0.1884 0.1896 0.1768 0.1726 50.29%
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 19.94 0.58 0.68 0.77 0.84 2.14 0.00 -
P/EPS 3.51 5.44 0.80 10.94 0.95 3.23 1.13 19.05%
EY 28.47 18.37 125.51 9.14 105.12 30.95 88.39 -15.99%
DY 0.00 0.00 3.91 13.66 31.79 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 17.77 0.55 0.71 0.84 0.76 1.89 0.00 -
P/EPS 3.13 5.16 0.82 11.86 0.86 2.85 0.93 20.53%
EY 31.96 19.36 121.54 8.43 116.59 35.14 107.34 -17.00%
DY 0.00 0.00 3.79 12.60 35.26 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