[KUCHAI] QoQ Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 47.34%
YoY- -402.97%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 4,820 6,914 3,372 4,450 4,704 5,806 2,560 52.30%
PBT 7,124 -44,875 -18,346 -76,756 -145,848 24,046 31,334 -62.64%
Tax 76 -105 -76 -114 -136 -365 -245 -
NP 7,200 -44,980 -18,422 -76,870 -145,984 23,681 31,089 -62.18%
-
NP to SH 7,200 -44,980 -18,422 -76,870 -145,984 23,681 31,089 -62.18%
-
Tax Rate -1.07% - - - - 1.52% 0.78% -
Total Cost -2,380 51,894 21,794 81,320 150,688 -17,875 -28,529 -80.82%
-
Net Worth 472,096 459,080 479,665 483,307 499,678 476,532 431,766 6.11%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 472,096 459,080 479,665 483,307 499,678 476,532 431,766 6.11%
NOSH 124,137 123,747 123,736 123,747 123,747 123,774 123,747 0.20%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 149.38% -650.56% -546.34% -1,727.42% -3,103.40% 407.87% 1,214.43% -
ROE 1.53% -9.80% -3.84% -15.90% -29.22% 4.97% 7.20% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 3.88 5.59 2.73 3.60 3.80 4.69 2.07 51.84%
EPS 5.80 -36.35 -14.89 -62.12 -117.96 19.14 25.12 -62.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.803 3.71 3.8765 3.9056 4.0379 3.85 3.4891 5.89%
Adjusted Per Share Value based on latest NOSH - 123,954
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 3.90 5.59 2.73 3.60 3.80 4.69 2.07 52.36%
EPS 5.82 -36.35 -14.89 -62.12 -117.98 19.14 25.12 -62.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8152 3.71 3.8764 3.9058 4.0381 3.8511 3.4893 6.11%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.19 1.17 1.26 1.24 1.23 1.33 1.39 -
P/RPS 30.65 20.94 46.24 34.48 32.36 28.35 67.19 -40.65%
P/EPS 20.52 -3.22 -8.46 -2.00 -1.04 6.95 5.53 139.10%
EY 4.87 -31.07 -11.82 -50.10 -95.91 14.39 18.07 -58.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.33 0.32 0.30 0.35 0.40 -15.58%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 30/08/16 26/05/16 26/02/16 17/11/15 28/08/15 29/05/15 -
Price 1.17 1.21 1.22 1.21 1.29 1.15 1.35 -
P/RPS 30.13 21.66 44.77 33.65 33.94 24.52 65.26 -40.18%
P/EPS 20.17 -3.33 -8.19 -1.95 -1.09 6.01 5.37 141.05%
EY 4.96 -30.04 -12.20 -51.34 -91.45 16.64 18.61 -58.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.31 0.31 0.32 0.30 0.39 -14.15%

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