[KUCHAI] QoQ TTM Result on 30-Jun-2015 [#4]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- -60.51%
YoY- -57.25%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 6,415 6,423 5,954 5,806 5,683 5,623 5,590 9.60%
PBT -13,558 -27,510 -27,643 24,046 60,179 62,245 66,615 -
Tax -238 -273 -370 -365 -217 -186 -55 165.31%
NP -13,796 -27,783 -28,013 23,681 59,962 62,059 66,560 -
-
NP to SH -13,796 -27,783 -28,013 23,681 59,962 62,059 66,560 -
-
Tax Rate - - - 1.52% 0.36% 0.30% 0.08% -
Total Cost 20,211 34,206 33,967 -17,875 -54,279 -56,436 -60,970 -
-
Net Worth 479,706 484,117 499,678 449,166 431,811 408,873 793,600 -28.48%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - 5,510 -
Div Payout % - - - - - - 8.28% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 479,706 484,117 499,678 449,166 431,811 408,873 793,600 -28.48%
NOSH 123,747 123,747 123,747 123,747 123,747 123,747 123,747 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -215.06% -432.55% -470.49% 407.87% 1,055.11% 1,103.66% 1,190.70% -
ROE -2.88% -5.74% -5.61% 5.27% 13.89% 15.18% 8.39% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 5.18 5.18 4.81 4.98 4.59 4.54 4.52 9.50%
EPS -11.15 -22.41 -22.64 20.30 48.45 50.15 53.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.49 -
NAPS 3.8765 3.9056 4.0379 3.85 3.4891 3.3041 6.4123 -28.48%
Adjusted Per Share Value based on latest NOSH - 116,666
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 5.18 5.19 4.81 4.69 4.59 4.54 4.52 9.50%
EPS -11.15 -22.45 -22.64 19.14 48.46 50.15 53.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.45 -
NAPS 3.8767 3.9124 4.0381 3.6299 3.4897 3.3043 6.4134 -28.48%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.26 1.24 1.23 1.33 1.39 1.26 1.54 -
P/RPS 24.31 23.93 25.56 26.73 30.27 27.73 34.10 -20.18%
P/EPS -11.30 -5.53 -5.43 6.55 2.87 2.51 2.86 -
EY -8.85 -18.08 -18.40 15.26 34.86 39.80 34.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.92 -
P/NAPS 0.33 0.32 0.30 0.35 0.40 0.38 0.24 23.62%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 26/02/16 17/11/15 28/08/15 29/05/15 17/02/15 27/11/14 -
Price 1.22 1.21 1.29 1.15 1.35 1.41 1.30 -
P/RPS 23.53 23.35 26.81 23.11 29.40 31.03 28.78 -12.55%
P/EPS -10.94 -5.40 -5.70 5.67 2.79 2.81 2.42 -
EY -9.14 -18.52 -17.55 17.65 35.89 35.57 41.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.45 -
P/NAPS 0.31 0.31 0.32 0.30 0.39 0.43 0.20 33.89%

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