[KUCHAI] QoQ Quarter Result on 30-Sep-2012 [#1]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 471.74%
YoY- 196.55%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 4,303 261 387 921 2,201 213 319 467.55%
PBT -5,934 21,275 6,130 25,259 -6,763 17,435 1,154 -
Tax -20 -10 -4 -18 -27 -7 -1 638.15%
NP -5,954 21,265 6,126 25,241 -6,790 17,428 1,153 -
-
NP to SH -5,954 21,265 6,126 25,241 -6,790 17,428 1,153 -
-
Tax Rate - 0.05% 0.07% 0.07% - 0.04% 0.09% -
Total Cost 10,257 -21,004 -5,739 -24,320 8,991 -17,215 -834 -
-
Net Worth 320,660 323,775 303,267 298,946 273,948 275,155 248,056 18.68%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - 675 - - - -
Div Payout % - - - 2.68% - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 320,660 323,775 303,267 298,946 273,948 275,155 248,056 18.68%
NOSH 120,703 120,703 120,703 120,703 120,703 120,703 115,300 3.10%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -138.37% 8,147.51% 1,582.95% 2,740.61% -308.50% 8,182.16% 361.44% -
ROE -1.86% 6.57% 2.02% 8.44% -2.48% 6.33% 0.46% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.56 0.22 0.32 0.76 1.82 0.18 0.28 445.59%
EPS -4.90 17.60 5.10 20.90 -5.60 14.40 1.00 -
DPS 0.00 0.00 0.00 0.56 0.00 0.00 0.00 -
NAPS 2.6566 2.6824 2.5125 2.4767 2.2696 2.2796 2.1514 15.11%
Adjusted Per Share Value based on latest NOSH - 120,703
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.48 0.21 0.31 0.74 1.78 0.17 0.26 464.62%
EPS -4.81 17.19 4.95 20.40 -5.49 14.08 0.93 -
DPS 0.00 0.00 0.00 0.55 0.00 0.00 0.00 -
NAPS 2.5914 2.6166 2.4508 2.4159 2.2139 2.2236 2.0046 18.68%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.16 1.12 1.02 0.93 0.87 0.92 0.87 -
P/RPS 32.54 517.96 318.13 121.88 47.71 521.35 314.45 -77.98%
P/EPS -23.52 6.36 20.10 4.45 -15.47 6.37 87.00 -
EY -4.25 15.73 4.98 22.49 -6.47 15.69 1.15 -
DY 0.00 0.00 0.00 0.60 0.00 0.00 0.00 -
P/NAPS 0.44 0.42 0.41 0.38 0.38 0.40 0.40 6.56%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 28/02/13 21/11/12 28/08/12 29/05/12 29/02/12 -
Price 1.25 1.17 1.13 0.98 0.91 0.87 0.95 -
P/RPS 35.06 541.08 352.44 128.44 49.90 493.01 343.37 -78.18%
P/EPS -25.34 6.64 22.26 4.69 -16.18 6.03 95.00 -
EY -3.95 15.06 4.49 21.34 -6.18 16.60 1.05 -
DY 0.00 0.00 0.00 0.57 0.00 0.00 0.00 -
P/NAPS 0.47 0.44 0.45 0.40 0.40 0.38 0.44 4.49%

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