[KUCHAI] QoQ TTM Result on 30-Jun-2012 [#4]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -863.94%
YoY- -52.68%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 3,770 3,722 3,654 3,702 3,549 3,588 3,588 3.35%
PBT 45,901 42,061 37,085 -14,296 -1,452 -25,488 -25,488 -
Tax -59 -56 -53 -57 -37 -39 -39 31.74%
NP 45,842 42,005 37,032 -14,353 -1,489 -25,527 -25,527 -
-
NP to SH 45,842 42,005 37,032 -14,353 -1,489 -25,527 -25,527 -
-
Tax Rate 0.13% 0.13% 0.14% - - - - -
Total Cost -42,072 -38,283 -33,378 18,055 5,038 29,115 29,115 -
-
Net Worth 323,775 303,267 298,946 273,948 275,155 248,056 259,813 15.78%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 675 675 675 674 674 1,275 674 0.09%
Div Payout % 1.47% 1.61% 1.83% 0.00% 0.00% 0.00% 0.00% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 323,775 303,267 298,946 273,948 275,155 248,056 259,813 15.78%
NOSH 120,703 120,703 120,703 120,703 120,703 115,300 120,479 0.12%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1,215.97% 1,128.56% 1,013.46% -387.71% -41.96% -711.45% -711.45% -
ROE 14.16% 13.85% 12.39% -5.24% -0.54% -10.29% -9.83% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.12 3.08 3.03 3.07 2.94 3.11 2.98 3.10%
EPS 37.98 34.80 30.68 -11.89 -1.23 -22.14 -21.19 -
DPS 0.56 0.56 0.56 0.56 0.56 1.11 0.56 0.00%
NAPS 2.6824 2.5125 2.4767 2.2696 2.2796 2.1514 2.1565 15.64%
Adjusted Per Share Value based on latest NOSH - 120,703
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.05 3.01 2.95 2.99 2.87 2.90 2.90 3.41%
EPS 37.05 33.95 29.93 -11.60 -1.20 -20.63 -20.63 -
DPS 0.55 0.55 0.55 0.55 0.55 1.03 0.55 0.00%
NAPS 2.6166 2.4508 2.4159 2.2139 2.2236 2.0046 2.0997 15.78%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.12 1.02 0.93 0.87 0.92 0.87 0.82 -
P/RPS 35.86 33.08 30.72 28.37 31.29 27.96 27.53 19.25%
P/EPS 2.95 2.93 3.03 -7.32 -74.58 -3.93 -3.87 -
EY 33.91 34.12 32.99 -13.67 -1.34 -25.45 -25.84 -
DY 0.50 0.55 0.60 0.64 0.61 1.27 0.68 -18.51%
P/NAPS 0.42 0.41 0.38 0.38 0.40 0.40 0.38 6.89%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 21/11/12 28/08/12 29/05/12 29/02/12 24/11/11 -
Price 1.17 1.13 0.98 0.91 0.87 0.95 0.92 -
P/RPS 37.46 36.65 32.37 29.67 29.59 30.53 30.89 13.70%
P/EPS 3.08 3.25 3.19 -7.65 -70.53 -4.29 -4.34 -
EY 32.46 30.80 31.31 -13.07 -1.42 -23.30 -23.03 -
DY 0.48 0.50 0.57 0.61 0.64 1.16 0.61 -14.75%
P/NAPS 0.44 0.45 0.40 0.40 0.38 0.44 0.43 1.54%

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