[KUCHAI] YoY TTM Result on 31-Dec-2006 [#2]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 25.54%
YoY- 7830.32%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 2,635 4,830 8,513 4,543 3,465 2,978 2,305 2.07%
PBT 47,770 -63,305 18,886 30,701 774 2,348 2,213 60.30%
Tax -185 -106 -1,302 -883 -599 -561 -423 -11.93%
NP 47,585 -63,411 17,584 29,818 175 1,787 1,790 65.51%
-
NP to SH 47,585 -63,411 17,584 29,818 175 1,787 1,790 65.51%
-
Tax Rate 0.39% - 6.89% 2.88% 77.39% 23.89% 19.11% -
Total Cost -44,950 68,241 -9,071 -25,275 3,290 1,191 515 -
-
Net Worth 257,553 212,737 264,883 252,983 26,240 25,648 24,119 43.87%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 CAGR
Div - 989 1,950 - 94 254 - -
Div Payout % - 0.00% 11.09% - 53.97% 14.25% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 257,553 212,737 264,883 252,983 26,240 25,648 24,119 43.87%
NOSH 119,100 120,750 120,297 121,685 2,624 2,623 2,624 79.69%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 1,805.88% -1,312.86% 206.55% 656.35% 5.05% 60.01% 77.66% -
ROE 18.48% -29.81% 6.64% 11.79% 0.67% 6.97% 7.42% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 2.21 4.00 7.08 3.73 132.05 113.50 87.84 -43.20%
EPS 39.95 -52.51 14.62 24.50 6.67 68.11 68.21 -7.88%
DPS 0.00 0.82 1.62 0.00 3.60 9.70 0.00 -
NAPS 2.1625 1.7618 2.2019 2.079 10.00 9.7752 9.1913 -19.93%
Adjusted Per Share Value based on latest NOSH - 121,685
31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 2.13 3.90 6.88 3.67 2.80 2.41 1.86 2.10%
EPS 38.45 -51.24 14.21 24.10 0.14 1.44 1.45 65.45%
DPS 0.00 0.80 1.58 0.00 0.08 0.21 0.00 -
NAPS 2.0813 1.7191 2.1405 2.0444 0.212 0.2073 0.1949 43.88%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/06/05 30/06/04 30/06/03 -
Price 0.72 0.61 1.06 1.51 1.01 1.08 0.68 -
P/RPS 32.54 15.25 14.98 40.45 0.76 0.95 0.77 77.73%
P/EPS 1.80 -1.16 7.25 6.16 15.14 1.59 1.00 9.44%
EY 55.49 -86.09 13.79 16.23 6.60 63.06 100.31 -8.69%
DY 0.00 1.34 1.53 0.00 3.56 8.98 0.00 -
P/NAPS 0.33 0.35 0.48 0.73 0.10 0.11 0.07 26.89%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 30/06/04 30/06/03 CAGR
Date 22/02/10 25/02/09 22/02/08 23/02/07 30/08/05 27/08/04 29/08/03 -
Price 0.73 0.60 1.00 1.27 0.91 0.89 0.75 -
P/RPS 33.00 15.00 14.13 34.02 0.69 0.78 0.85 75.43%
P/EPS 1.83 -1.14 6.84 5.18 13.64 1.31 1.10 8.13%
EY 54.73 -87.52 14.62 19.29 7.33 76.53 90.95 -7.50%
DY 0.00 1.37 1.62 0.00 3.96 10.90 0.00 -
P/NAPS 0.34 0.34 0.45 0.61 0.09 0.09 0.08 24.89%

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