[KUCHAI] YoY Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -25.37%
YoY- -80.79%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 3,066 4,450 3,216 3,180 2,616 2,576 2,576 2.94%
PBT -25,938 -76,756 25,670 12,074 62,778 -49,936 -49,936 -10.33%
Tax 14 -114 -298 -22 -44 -46 -46 -
NP -25,924 -76,870 25,372 12,052 62,734 -49,982 -49,982 -10.35%
-
NP to SH -25,924 -76,870 25,372 12,052 62,734 -49,982 -49,982 -10.35%
-
Tax Rate - - 1.16% 0.18% 0.07% - - -
Total Cost 28,990 81,320 -22,156 -8,872 -60,118 52,558 52,558 -9.43%
-
Net Worth 470,239 483,307 408,873 332,594 303,267 259,737 239,405 11.89%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - 247 - - - - -
Div Payout % - - 0.98% - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 470,239 483,307 408,873 332,594 303,267 259,737 239,405 11.89%
NOSH 123,747 123,747 123,747 123,747 120,703 115,300 119,702 0.55%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -845.53% -1,727.42% 788.93% 378.99% 2,398.09% -1,940.30% -1,940.30% -
ROE -5.51% -15.90% 6.21% 3.62% 20.69% -19.24% -20.88% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 2.48 3.60 2.60 2.59 2.17 2.13 2.15 2.40%
EPS -20.94 -62.12 20.50 9.90 52.00 -41.40 -41.40 -10.72%
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.00 -
NAPS 3.80 3.9056 3.3041 2.7099 2.5125 2.1514 2.00 11.27%
Adjusted Per Share Value based on latest NOSH - 123,747
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 2.48 3.60 2.60 2.57 2.11 2.08 2.08 2.97%
EPS -20.95 -62.12 20.50 9.74 50.70 -40.39 -40.39 -10.35%
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.00 -
NAPS 3.8002 3.9058 3.3043 2.6878 2.4508 2.099 1.9347 11.89%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.16 1.24 1.26 1.18 1.02 0.87 1.60 -
P/RPS 46.82 34.48 48.48 45.54 47.06 40.77 74.35 -7.41%
P/EPS -5.54 -2.00 6.15 12.02 1.96 -2.10 -3.83 6.33%
EY -18.06 -50.10 16.27 8.32 50.95 -47.59 -26.10 -5.94%
DY 0.00 0.00 0.16 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.38 0.44 0.41 0.40 0.80 -14.60%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 26/02/16 17/02/15 27/02/14 28/02/13 29/02/12 28/02/11 -
Price 1.19 1.21 1.41 1.26 1.13 0.95 1.25 -
P/RPS 48.03 33.65 54.25 48.63 52.14 44.52 58.09 -3.11%
P/EPS -5.68 -1.95 6.88 12.83 2.17 -2.29 -2.99 11.27%
EY -17.60 -51.34 14.54 7.79 45.99 -43.58 -33.40 -10.11%
DY 0.00 0.00 0.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.43 0.46 0.45 0.44 0.63 -11.13%

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