[KUCHAI] QoQ TTM Result on 30-Sep-2014 [#1]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 20.15%
YoY- 161.29%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 5,806 5,683 5,623 5,590 5,605 6,145 6,154 -3.81%
PBT 24,046 60,179 62,245 66,615 55,447 12,835 21,378 8.17%
Tax -365 -217 -186 -55 -48 -35 -41 331.26%
NP 23,681 59,962 62,059 66,560 55,399 12,800 21,337 7.21%
-
NP to SH 23,681 59,962 62,059 66,560 55,399 12,800 21,337 7.21%
-
Tax Rate 1.52% 0.36% 0.30% 0.08% 0.09% 0.27% 0.19% -
Total Cost -17,875 -54,279 -56,436 -60,970 -49,794 -6,655 -15,183 11.52%
-
Net Worth 449,166 431,811 408,873 793,600 380,459 347,032 332,594 22.24%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - 5,510 5,510 5,510 1,134 -
Div Payout % - - - 8.28% 9.95% 43.05% 5.32% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 449,166 431,811 408,873 793,600 380,459 347,032 332,594 22.24%
NOSH 123,747 123,747 123,747 123,747 123,747 123,747 123,747 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 407.87% 1,055.11% 1,103.66% 1,190.70% 988.39% 208.30% 346.72% -
ROE 5.27% 13.89% 15.18% 8.39% 14.56% 3.69% 6.42% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 4.98 4.59 4.54 4.52 4.53 4.97 5.01 -0.40%
EPS 20.30 48.45 50.15 53.78 44.76 10.35 17.38 10.93%
DPS 0.00 0.00 0.00 4.49 4.49 4.49 0.94 -
NAPS 3.85 3.4891 3.3041 6.4123 3.0742 2.8056 2.7099 26.45%
Adjusted Per Share Value based on latest NOSH - 123,747
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 4.69 4.59 4.54 4.52 4.53 4.97 4.97 -3.80%
EPS 19.14 48.46 50.15 53.79 44.77 10.34 17.24 7.23%
DPS 0.00 0.00 0.00 4.45 4.45 4.45 0.92 -
NAPS 3.6299 3.4897 3.3043 6.4134 3.0747 2.8045 2.6878 22.24%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.33 1.39 1.26 1.54 1.46 1.25 1.18 -
P/RPS 26.73 30.27 27.73 34.10 32.24 25.16 23.53 8.89%
P/EPS 6.55 2.87 2.51 2.86 3.26 12.08 6.79 -2.37%
EY 15.26 34.86 39.80 34.92 30.66 8.28 14.73 2.39%
DY 0.00 0.00 0.00 2.92 3.08 3.59 0.80 -
P/NAPS 0.35 0.40 0.38 0.24 0.47 0.45 0.44 -14.18%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 17/02/15 27/11/14 28/08/14 23/05/14 27/02/14 -
Price 1.15 1.35 1.41 1.30 1.40 1.48 1.26 -
P/RPS 23.11 29.40 31.03 28.78 30.91 29.79 25.13 -5.44%
P/EPS 5.67 2.79 2.81 2.42 3.13 14.30 7.25 -15.15%
EY 17.65 35.89 35.57 41.37 31.97 6.99 13.80 17.87%
DY 0.00 0.00 0.00 3.45 3.21 3.03 0.75 -
P/NAPS 0.30 0.39 0.43 0.20 0.46 0.53 0.46 -24.85%

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