[KUCHAI] QoQ TTM Result on 31-Mar-2014 [#3]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -40.01%
YoY- -72.08%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 5,623 5,590 5,605 6,145 6,154 5,994 5,872 -2.83%
PBT 62,245 66,615 55,447 12,835 21,378 25,530 46,730 20.99%
Tax -186 -55 -48 -35 -41 -56 -52 133.34%
NP 62,059 66,560 55,399 12,800 21,337 25,474 46,678 20.84%
-
NP to SH 62,059 66,560 55,399 12,800 21,337 25,474 46,678 20.84%
-
Tax Rate 0.30% 0.08% 0.09% 0.27% 0.19% 0.22% 0.11% -
Total Cost -56,436 -60,970 -49,794 -6,655 -15,183 -19,480 -40,806 24.05%
-
Net Worth 408,873 793,600 380,459 347,032 332,594 332,634 320,660 17.53%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 5,510 5,510 5,510 1,134 1,134 675 -
Div Payout % - 8.28% 9.95% 43.05% 5.32% 4.45% 1.45% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 408,873 793,600 380,459 347,032 332,594 332,634 320,660 17.53%
NOSH 123,747 123,747 123,747 123,747 123,747 120,703 120,703 1.66%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1,103.66% 1,190.70% 988.39% 208.30% 346.72% 424.99% 794.93% -
ROE 15.18% 8.39% 14.56% 3.69% 6.42% 7.66% 14.56% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.54 4.52 4.53 4.97 5.01 4.97 4.86 -4.42%
EPS 50.15 53.78 44.76 10.35 17.38 21.10 38.67 18.86%
DPS 0.00 4.49 4.49 4.49 0.94 0.94 0.56 -
NAPS 3.3041 6.4123 3.0742 2.8056 2.7099 2.7558 2.6566 15.60%
Adjusted Per Share Value based on latest NOSH - 123,692
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.54 4.52 4.53 4.97 4.97 4.84 4.75 -2.96%
EPS 50.15 53.79 44.77 10.34 17.24 20.59 37.72 20.84%
DPS 0.00 4.45 4.45 4.45 0.92 0.92 0.55 -
NAPS 3.3041 6.4131 3.0745 2.8044 2.6877 2.688 2.5913 17.53%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.26 1.54 1.46 1.25 1.18 1.30 1.16 -
P/RPS 27.73 34.10 32.24 25.16 23.53 26.18 23.84 10.57%
P/EPS 2.51 2.86 3.26 12.08 6.79 6.16 3.00 -11.18%
EY 39.80 34.92 30.66 8.28 14.73 16.23 33.34 12.49%
DY 0.00 2.92 3.08 3.59 0.80 0.72 0.48 -
P/NAPS 0.38 0.24 0.47 0.45 0.44 0.47 0.44 -9.28%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 17/02/15 27/11/14 28/08/14 23/05/14 27/02/14 29/11/13 30/08/13 -
Price 1.41 1.30 1.40 1.48 1.26 1.23 1.25 -
P/RPS 31.03 28.78 30.91 29.79 25.13 24.77 25.69 13.37%
P/EPS 2.81 2.42 3.13 14.30 7.25 5.83 3.23 -8.84%
EY 35.57 41.37 31.97 6.99 13.80 17.16 30.94 9.71%
DY 0.00 3.45 3.21 3.03 0.75 0.76 0.45 -
P/NAPS 0.43 0.20 0.46 0.53 0.46 0.45 0.47 -5.74%

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