[KUCHAI] QoQ TTM Result on 31-Dec-2012 [#2]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 13.43%
YoY- 264.55%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 5,994 5,872 3,770 3,722 3,654 3,702 3,549 41.77%
PBT 25,530 46,730 45,901 42,061 37,085 -14,296 -1,452 -
Tax -56 -52 -59 -56 -53 -57 -37 31.78%
NP 25,474 46,678 45,842 42,005 37,032 -14,353 -1,489 -
-
NP to SH 25,474 46,678 45,842 42,005 37,032 -14,353 -1,489 -
-
Tax Rate 0.22% 0.11% 0.13% 0.13% 0.14% - - -
Total Cost -19,480 -40,806 -42,072 -38,283 -33,378 18,055 5,038 -
-
Net Worth 332,634 320,660 323,775 303,267 298,946 273,948 275,155 13.46%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 1,134 675 675 675 675 674 674 41.41%
Div Payout % 4.45% 1.45% 1.47% 1.61% 1.83% 0.00% 0.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 332,634 320,660 323,775 303,267 298,946 273,948 275,155 13.46%
NOSH 120,703 120,703 120,703 120,703 120,703 120,703 120,703 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 424.99% 794.93% 1,215.97% 1,128.56% 1,013.46% -387.71% -41.96% -
ROE 7.66% 14.56% 14.16% 13.85% 12.39% -5.24% -0.54% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.97 4.86 3.12 3.08 3.03 3.07 2.94 41.86%
EPS 21.10 38.67 37.98 34.80 30.68 -11.89 -1.23 -
DPS 0.94 0.56 0.56 0.56 0.56 0.56 0.56 41.19%
NAPS 2.7558 2.6566 2.6824 2.5125 2.4767 2.2696 2.2796 13.46%
Adjusted Per Share Value based on latest NOSH - 120,703
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.84 4.75 3.05 3.01 2.95 2.99 2.87 41.63%
EPS 20.59 37.72 37.05 33.95 29.93 -11.60 -1.20 -
DPS 0.92 0.55 0.55 0.55 0.55 0.55 0.55 40.86%
NAPS 2.6882 2.5914 2.6166 2.4508 2.4159 2.2139 2.2236 13.47%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.30 1.16 1.12 1.02 0.93 0.87 0.92 -
P/RPS 26.18 23.84 35.86 33.08 30.72 28.37 31.29 -11.19%
P/EPS 6.16 3.00 2.95 2.93 3.03 -7.32 -74.58 -
EY 16.23 33.34 33.91 34.12 32.99 -13.67 -1.34 -
DY 0.72 0.48 0.50 0.55 0.60 0.64 0.61 11.67%
P/NAPS 0.47 0.44 0.42 0.41 0.38 0.38 0.40 11.33%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 30/05/13 28/02/13 21/11/12 28/08/12 29/05/12 -
Price 1.23 1.25 1.17 1.13 0.98 0.91 0.87 -
P/RPS 24.77 25.69 37.46 36.65 32.37 29.67 29.59 -11.16%
P/EPS 5.83 3.23 3.08 3.25 3.19 -7.65 -70.53 -
EY 17.16 30.94 32.46 30.80 31.31 -13.07 -1.42 -
DY 0.76 0.45 0.48 0.50 0.57 0.61 0.64 12.12%
P/NAPS 0.45 0.47 0.44 0.45 0.40 0.40 0.38 11.92%

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