[KUCHAI] QoQ TTM Result on 31-Dec-2020 [#2]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 21.75%
YoY- 46.39%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 6,890 6,920 6,894 6,986 7,089 7,222 7,204 -2.92%
PBT 15,190 20,346 13,759 8,952 7,365 2,824 58 3979.58%
Tax -69 -84 -215 -154 -139 -132 -325 -64.37%
NP 15,121 20,262 13,544 8,798 7,226 2,692 -267 -
-
NP to SH 15,121 20,262 13,544 8,798 7,226 2,692 -267 -
-
Tax Rate 0.45% 0.41% 1.56% 1.72% 1.89% 4.67% 560.34% -
Total Cost -8,231 -13,342 -6,650 -1,812 -137 4,530 7,471 -
-
Net Worth 474,137 485,671 474,274 441,060 420,976 439,377 407,710 10.57%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 1,423 1,423 1,423 1,423 1,732 1,732 1,732 -12.26%
Div Payout % 9.41% 7.02% 10.51% 16.18% 23.98% 64.36% 0.00% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 474,137 485,671 474,274 441,060 420,976 439,377 407,710 10.57%
NOSH 123,747 123,747 123,747 123,747 123,747 123,747 123,747 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 219.46% 292.80% 196.46% 125.94% 101.93% 37.27% -3.71% -
ROE 3.19% 4.17% 2.86% 1.99% 1.72% 0.61% -0.07% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 5.57 5.59 5.57 5.65 5.73 5.84 5.82 -2.88%
EPS 12.22 16.37 10.94 7.11 5.84 2.18 -0.22 -
DPS 1.15 1.15 1.15 1.15 1.40 1.40 1.40 -12.28%
NAPS 3.8315 3.9247 3.8326 3.5642 3.4019 3.5506 3.2947 10.57%
Adjusted Per Share Value based on latest NOSH - 123,747
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 5.57 5.59 5.57 5.65 5.73 5.84 5.82 -2.88%
EPS 12.22 16.37 10.95 7.11 5.84 2.18 -0.22 -
DPS 1.15 1.15 1.15 1.15 1.40 1.40 1.40 -12.28%
NAPS 3.8317 3.9249 3.8328 3.5644 3.4021 3.5508 3.2949 10.57%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.77 1.58 1.57 1.50 1.25 1.25 1.07 -
P/RPS 31.79 28.25 28.18 26.57 21.82 21.42 18.38 44.04%
P/EPS 14.49 9.65 14.34 21.10 21.41 57.46 -495.92 -
EY 6.90 10.36 6.97 4.74 4.67 1.74 -0.20 -
DY 0.65 0.73 0.73 0.77 1.12 1.12 1.31 -37.29%
P/NAPS 0.46 0.40 0.41 0.42 0.37 0.35 0.32 27.34%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 30/08/21 27/05/21 26/02/21 27/11/20 28/08/20 25/06/20 -
Price 1.76 1.64 1.63 1.52 1.28 1.31 1.27 -
P/RPS 31.61 29.33 29.26 26.92 22.34 22.45 21.82 28.00%
P/EPS 14.40 10.02 14.89 21.38 21.92 60.22 -588.61 -
EY 6.94 9.98 6.71 4.68 4.56 1.66 -0.17 -
DY 0.65 0.70 0.71 0.76 1.09 1.07 1.10 -29.55%
P/NAPS 0.46 0.42 0.43 0.43 0.38 0.37 0.39 11.62%

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