[KUCHAI] YoY TTM Result on 31-Dec-2008 [#2]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -101.34%
YoY- -460.62%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 CAGR
Revenue 3,588 4,255 2,635 4,830 8,513 4,543 3,465 0.53%
PBT -25,488 23,984 47,770 -63,305 18,886 30,701 774 -
Tax -39 -66 -185 -106 -1,302 -883 -599 -34.28%
NP -25,527 23,918 47,585 -63,411 17,584 29,818 175 -
-
NP to SH -25,527 23,918 47,585 -63,411 17,584 29,818 175 -
-
Tax Rate - 0.28% 0.39% - 6.89% 2.88% 77.39% -
Total Cost 29,115 -19,663 -44,950 68,241 -9,071 -25,275 3,290 39.80%
-
Net Worth 248,056 243,000 257,553 212,737 264,883 252,983 26,240 41.23%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 CAGR
Div 1,275 772 - 989 1,950 - 94 49.28%
Div Payout % 0.00% 3.23% - 0.00% 11.09% - 53.97% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 CAGR
Net Worth 248,056 243,000 257,553 212,737 264,883 252,983 26,240 41.23%
NOSH 115,300 121,500 119,100 120,750 120,297 121,685 2,624 78.84%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 CAGR
NP Margin -711.45% 562.12% 1,805.88% -1,312.86% 206.55% 656.35% 5.05% -
ROE -10.29% 9.84% 18.48% -29.81% 6.64% 11.79% 0.67% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 CAGR
RPS 3.11 3.50 2.21 4.00 7.08 3.73 132.05 -43.79%
EPS -22.14 19.69 39.95 -52.51 14.62 24.50 6.67 -
DPS 1.11 0.64 0.00 0.82 1.62 0.00 3.60 -16.54%
NAPS 2.1514 2.00 2.1625 1.7618 2.2019 2.079 10.00 -21.03%
Adjusted Per Share Value based on latest NOSH - 120,750
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 CAGR
RPS 2.90 3.44 2.13 3.90 6.88 3.67 2.80 0.54%
EPS -20.63 19.33 38.46 -51.25 14.21 24.10 0.14 -
DPS 1.03 0.62 0.00 0.80 1.58 0.00 0.08 48.09%
NAPS 2.0046 1.9638 2.0814 1.7192 2.1406 2.0445 0.2121 41.22%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/06/05 -
Price 0.87 1.60 0.72 0.61 1.06 1.51 1.01 -
P/RPS 27.96 45.69 32.54 15.25 14.98 40.45 0.76 74.03%
P/EPS -3.93 8.13 1.80 -1.16 7.25 6.16 15.14 -
EY -25.45 12.30 55.49 -86.09 13.79 16.23 6.60 -
DY 1.27 0.40 0.00 1.34 1.53 0.00 3.56 -14.64%
P/NAPS 0.40 0.80 0.33 0.35 0.48 0.73 0.10 23.74%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/06/05 CAGR
Date 29/02/12 28/02/11 22/02/10 25/02/09 22/02/08 23/02/07 30/08/05 -
Price 0.95 1.25 0.73 0.60 1.00 1.27 0.91 -
P/RPS 30.53 35.69 33.00 15.00 14.13 34.02 0.69 79.03%
P/EPS -4.29 6.35 1.83 -1.14 6.84 5.18 13.64 -
EY -23.30 15.75 54.73 -87.52 14.62 19.29 7.33 -
DY 1.16 0.51 0.00 1.37 1.62 0.00 3.96 -17.19%
P/NAPS 0.44 0.63 0.34 0.34 0.45 0.61 0.09 27.62%

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