[KUCHAI] YoY Annual (Unaudited) Result on 30-Jun-2013 [#4]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
YoY- 425.21%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 6,914 5,806 5,636 5,872 3,702 3,553 3,942 9.80%
PBT -44,875 24,046 55,447 46,730 -14,296 -4,916 69,131 -
Tax -105 -365 -48 -52 -57 -49 -78 5.07%
NP -44,980 23,681 55,399 46,678 -14,353 -4,965 69,053 -
-
NP to SH -44,980 23,681 55,399 46,678 -14,353 -4,965 69,053 -
-
Tax Rate - 1.52% 0.09% 0.11% - - 0.11% -
Total Cost 51,894 -17,875 -49,763 -40,806 18,055 8,518 -65,111 -
-
Net Worth 459,080 476,532 380,424 320,660 273,948 285,051 284,095 8.31%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 459,080 476,532 380,424 320,660 273,948 285,051 284,095 8.31%
NOSH 123,747 123,774 123,747 120,703 120,703 121,097 120,722 0.41%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -650.56% 407.87% 982.95% 794.93% -387.71% -139.74% 1,751.73% -
ROE -9.80% 4.97% 14.56% 14.56% -5.24% -1.74% 24.31% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 5.59 4.69 4.55 4.86 3.07 2.93 3.27 9.33%
EPS -36.35 19.14 45.14 38.70 -11.90 -4.10 57.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.71 3.85 3.0742 2.6566 2.2696 2.3539 2.3533 7.87%
Adjusted Per Share Value based on latest NOSH - 120,703
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 5.59 4.69 4.55 4.75 2.99 2.87 3.19 9.79%
EPS -36.35 19.14 44.77 37.72 -11.60 -4.01 55.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.71 3.8511 3.0744 2.5914 2.2139 2.3036 2.2959 8.31%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.17 1.33 1.46 1.16 0.87 1.05 0.81 -
P/RPS 20.94 28.35 32.06 23.84 28.37 35.79 24.81 -2.78%
P/EPS -3.22 6.95 3.26 3.00 -7.32 -25.61 1.42 -
EY -31.07 14.39 30.66 33.34 -13.67 -3.90 70.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.35 0.47 0.44 0.38 0.45 0.34 -1.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 28/08/14 30/08/13 28/08/12 25/08/11 27/08/10 -
Price 1.21 1.15 1.40 1.25 0.91 0.94 0.83 -
P/RPS 21.66 24.52 30.74 25.69 29.67 32.04 25.42 -2.63%
P/EPS -3.33 6.01 3.13 3.23 -7.65 -22.93 1.45 -
EY -30.04 16.64 31.98 30.94 -13.07 -4.36 68.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.46 0.47 0.40 0.40 0.35 -0.97%

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