[KUCHAI] QoQ Cumulative Quarter Result on 30-Jun-2013 [#4]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -11.31%
YoY- 425.21%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,873 1,590 1,043 5,872 1,569 1,308 921 60.58%
PBT 18,769 6,037 4,059 46,730 52,664 31,389 25,259 -17.97%
Tax -15 -11 -22 -52 -32 -22 -18 -11.45%
NP 18,754 6,026 4,037 46,678 52,632 31,367 25,241 -17.98%
-
NP to SH 18,754 6,026 4,037 46,678 52,632 31,367 25,241 -17.98%
-
Tax Rate 0.08% 0.18% 0.54% 0.11% 0.06% 0.07% 0.07% -
Total Cost -16,881 -4,436 -2,994 -40,806 -51,063 -30,059 -24,320 -21.62%
-
Net Worth 343,447 332,594 332,634 320,660 323,775 303,267 298,946 9.70%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - 1,134 - - - 675 -
Div Payout % - - 28.11% - - - 2.68% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 343,447 332,594 332,634 320,660 323,775 303,267 298,946 9.70%
NOSH 123,747 123,747 120,703 120,703 120,703 120,703 120,703 1.67%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1,001.28% 378.99% 387.06% 794.93% 3,354.49% 2,398.09% 2,740.61% -
ROE 5.46% 1.81% 1.21% 14.56% 16.26% 10.34% 8.44% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.53 1.30 0.86 4.86 1.30 1.08 0.76 59.50%
EPS 15.32 4.95 3.30 38.70 43.60 26.00 20.90 -18.71%
DPS 0.00 0.00 0.94 0.00 0.00 0.00 0.56 -
NAPS 2.8056 2.7099 2.7558 2.6566 2.6824 2.5125 2.4767 8.67%
Adjusted Per Share Value based on latest NOSH - 120,703
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.51 1.28 0.84 4.75 1.27 1.06 0.74 60.94%
EPS 15.16 4.87 3.26 37.72 42.53 25.35 20.40 -17.97%
DPS 0.00 0.00 0.92 0.00 0.00 0.00 0.55 -
NAPS 2.7755 2.6878 2.6882 2.5914 2.6166 2.4508 2.4159 9.70%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.25 1.18 1.30 1.16 1.12 1.02 0.93 -
P/RPS 81.70 91.08 150.45 23.84 86.16 94.13 121.88 -23.42%
P/EPS 8.16 24.03 38.87 3.00 2.57 3.93 4.45 49.86%
EY 12.26 4.16 2.57 33.34 38.93 25.48 22.49 -33.29%
DY 0.00 0.00 0.72 0.00 0.00 0.00 0.60 -
P/NAPS 0.45 0.44 0.47 0.44 0.42 0.41 0.38 11.94%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 27/02/14 29/11/13 30/08/13 30/05/13 28/02/13 21/11/12 -
Price 1.48 1.26 1.23 1.25 1.17 1.13 0.98 -
P/RPS 96.73 97.26 142.34 25.69 90.01 104.28 128.44 -17.23%
P/EPS 9.66 25.66 36.78 3.23 2.68 4.35 4.69 61.95%
EY 10.35 3.90 2.72 30.94 37.27 23.00 21.34 -38.29%
DY 0.00 0.00 0.76 0.00 0.00 0.00 0.57 -
P/NAPS 0.53 0.46 0.45 0.47 0.44 0.45 0.40 20.65%

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