[KUCHAI] QoQ TTM Result on 30-Sep-2013 [#1]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -45.43%
YoY- -31.21%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 5,605 6,145 6,154 5,994 5,872 3,770 3,722 31.47%
PBT 55,447 12,835 21,378 25,530 46,730 45,901 42,061 20.28%
Tax -48 -35 -41 -56 -52 -59 -56 -9.79%
NP 55,399 12,800 21,337 25,474 46,678 45,842 42,005 20.32%
-
NP to SH 55,399 12,800 21,337 25,474 46,678 45,842 42,005 20.32%
-
Tax Rate 0.09% 0.27% 0.19% 0.22% 0.11% 0.13% 0.13% -
Total Cost -49,794 -6,655 -15,183 -19,480 -40,806 -42,072 -38,283 19.21%
-
Net Worth 380,459 347,032 332,594 332,634 320,660 323,775 303,267 16.36%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 5,510 5,510 1,134 1,134 675 675 675 306.97%
Div Payout % 9.95% 43.05% 5.32% 4.45% 1.45% 1.47% 1.61% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 380,459 347,032 332,594 332,634 320,660 323,775 303,267 16.36%
NOSH 123,747 123,747 123,747 120,703 120,703 120,703 120,703 1.67%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 988.39% 208.30% 346.72% 424.99% 794.93% 1,215.97% 1,128.56% -
ROE 14.56% 3.69% 6.42% 7.66% 14.56% 14.16% 13.85% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.53 4.97 5.01 4.97 4.86 3.12 3.08 29.42%
EPS 44.76 10.35 17.38 21.10 38.67 37.98 34.80 18.32%
DPS 4.49 4.49 0.94 0.94 0.56 0.56 0.56 302.12%
NAPS 3.0742 2.8056 2.7099 2.7558 2.6566 2.6824 2.5125 14.44%
Adjusted Per Share Value based on latest NOSH - 120,703
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.53 4.97 4.97 4.84 4.75 3.05 3.01 31.42%
EPS 44.77 10.34 17.24 20.59 37.72 37.04 33.94 20.33%
DPS 4.45 4.45 0.92 0.92 0.55 0.55 0.55 304.57%
NAPS 3.0745 2.8044 2.6877 2.688 2.5913 2.6164 2.4507 16.36%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.46 1.25 1.18 1.30 1.16 1.12 1.02 -
P/RPS 32.24 25.16 23.53 26.18 23.84 35.86 33.08 -1.70%
P/EPS 3.26 12.08 6.79 6.16 3.00 2.95 2.93 7.39%
EY 30.66 8.28 14.73 16.23 33.34 33.91 34.12 -6.89%
DY 3.08 3.59 0.80 0.72 0.48 0.50 0.55 216.34%
P/NAPS 0.47 0.45 0.44 0.47 0.44 0.42 0.41 9.55%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 23/05/14 27/02/14 29/11/13 30/08/13 30/05/13 28/02/13 -
Price 1.40 1.48 1.26 1.23 1.25 1.17 1.13 -
P/RPS 30.91 29.79 25.13 24.77 25.69 37.46 36.65 -10.76%
P/EPS 3.13 14.30 7.25 5.83 3.23 3.08 3.25 -2.48%
EY 31.97 6.99 13.80 17.16 30.94 32.46 30.80 2.52%
DY 3.21 3.03 0.75 0.76 0.45 0.48 0.50 246.60%
P/NAPS 0.46 0.53 0.46 0.45 0.47 0.44 0.45 1.48%

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