[KUCHAI] YoY Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 155.79%
YoY- 360.56%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 3,132 3,604 3,200 3,264 3,066 4,450 3,216 -0.43%
PBT 15,996 3,740 -3,786 67,654 -25,938 -76,756 25,670 -7.57%
Tax -134 -90 -102 -106 14 -114 -298 -12.46%
NP 15,862 3,650 -3,888 67,548 -25,924 -76,870 25,372 -7.52%
-
NP to SH 15,862 3,650 -3,888 67,548 -25,924 -76,870 25,372 -7.52%
-
Tax Rate 0.84% 2.41% - 0.16% - - 1.16% -
Total Cost -12,730 -46 7,088 -64,284 28,990 81,320 -22,156 -8.81%
-
Net Worth 441,060 453,261 478,011 541,481 470,239 483,307 408,873 1.26%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 2,846 3,464 - - - - 247 50.23%
Div Payout % 17.94% 94.93% - - - - 0.98% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 441,060 453,261 478,011 541,481 470,239 483,307 408,873 1.26%
NOSH 123,747 123,747 123,747 123,747 123,747 123,747 123,747 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 506.45% 101.28% -121.50% 2,069.49% -845.53% -1,727.42% 788.93% -
ROE 3.60% 0.81% -0.81% 12.47% -5.51% -15.90% 6.21% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 2.53 2.91 2.59 2.64 2.48 3.60 2.60 -0.45%
EPS 12.82 2.94 -3.14 54.58 -20.94 -62.12 20.50 -7.51%
DPS 2.30 2.80 0.00 0.00 0.00 0.00 0.20 50.18%
NAPS 3.5642 3.6628 3.8628 4.3757 3.80 3.9056 3.3041 1.26%
Adjusted Per Share Value based on latest NOSH - 123,747
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 2.53 2.91 2.59 2.64 2.48 3.60 2.60 -0.45%
EPS 12.82 2.94 -3.14 54.58 -20.94 -62.12 20.50 -7.51%
DPS 2.30 2.80 0.00 0.00 0.00 0.00 0.20 50.18%
NAPS 3.5642 3.6628 3.8628 4.3757 3.80 3.9056 3.3041 1.26%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.50 1.70 1.72 1.42 1.16 1.24 1.26 -
P/RPS 59.27 58.37 66.51 53.84 46.82 34.48 48.48 3.40%
P/EPS 11.70 57.64 -54.74 2.60 -5.54 -2.00 6.15 11.30%
EY 8.55 1.74 -1.83 38.44 -18.06 -50.10 16.27 -10.15%
DY 1.53 1.65 0.00 0.00 0.00 0.00 0.16 45.63%
P/NAPS 0.42 0.46 0.45 0.32 0.31 0.32 0.38 1.68%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 26/02/20 28/02/19 28/02/18 27/02/17 26/02/16 17/02/15 -
Price 1.52 1.62 1.63 2.56 1.19 1.21 1.41 -
P/RPS 60.06 55.62 63.03 97.06 48.03 33.65 54.25 1.70%
P/EPS 11.86 54.92 -51.88 4.69 -5.68 -1.95 6.88 9.49%
EY 8.43 1.82 -1.93 21.32 -17.60 -51.34 14.54 -8.67%
DY 1.51 1.73 0.00 0.00 0.00 0.00 0.14 48.58%
P/NAPS 0.43 0.44 0.42 0.59 0.31 0.31 0.43 0.00%

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