[KUCHAI] YoY Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -426.57%
YoY- -160.97%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,028 1,043 921 969 920 600 985 0.71%
PBT 15,227 4,059 25,259 -26,122 -9,998 39,862 -50,077 -
Tax -29 -22 -18 -22 -20 -19 -15 11.60%
NP 15,198 4,037 25,241 -26,144 -10,018 39,843 -50,092 -
-
NP to SH 15,198 4,037 25,241 -26,144 -10,018 39,843 -50,092 -
-
Tax Rate 0.19% 0.54% 0.07% - - 0.05% - -
Total Cost -14,170 -2,994 -24,320 27,113 10,938 -39,243 51,077 -
-
Net Worth 793,505 332,634 298,946 259,813 273,551 266,851 255,770 20.75%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - 1,134 675 674 - - 989 -
Div Payout % - 28.11% 2.68% 0.00% - - 0.00% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 793,505 332,634 298,946 259,813 273,551 266,851 255,770 20.75%
NOSH 123,747 120,703 120,703 120,479 120,698 120,736 120,703 0.41%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 1,478.40% 387.06% 2,740.61% -2,698.04% -1,088.91% 6,640.50% -5,085.48% -
ROE 1.92% 1.21% 8.44% -10.06% -3.66% 14.93% -19.58% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 0.83 0.86 0.76 0.80 0.76 0.50 0.82 0.20%
EPS 12.28 3.30 20.90 -21.70 -8.30 33.00 -41.50 -
DPS 0.00 0.94 0.56 0.56 0.00 0.00 0.82 -
NAPS 6.4123 2.7558 2.4767 2.1565 2.2664 2.2102 2.119 20.25%
Adjusted Per Share Value based on latest NOSH - 120,479
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 0.83 0.84 0.74 0.78 0.74 0.48 0.80 0.61%
EPS 12.28 3.26 20.40 -21.13 -8.10 32.20 -40.48 -
DPS 0.00 0.92 0.55 0.55 0.00 0.00 0.80 -
NAPS 6.4126 2.6882 2.4159 2.0997 2.2107 2.1565 2.067 20.75%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.54 1.30 0.93 0.82 0.81 0.81 0.79 -
P/RPS 185.38 150.45 121.88 101.95 106.27 162.99 96.81 11.43%
P/EPS 12.54 38.87 4.45 -3.78 -9.76 2.45 -1.90 -
EY 7.97 2.57 22.49 -26.46 -10.25 40.74 -52.53 -
DY 0.00 0.72 0.60 0.68 0.00 0.00 1.04 -
P/NAPS 0.24 0.47 0.38 0.38 0.36 0.37 0.37 -6.95%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 29/11/13 21/11/12 24/11/11 30/11/10 24/11/09 27/11/08 -
Price 1.30 1.23 0.98 0.92 1.48 0.75 0.64 -
P/RPS 156.49 142.34 128.44 114.39 194.17 150.92 78.43 12.19%
P/EPS 10.59 36.78 4.69 -4.24 -17.83 2.27 -1.54 -
EY 9.45 2.72 21.34 -23.59 -5.61 44.00 -64.84 -
DY 0.00 0.76 0.57 0.61 0.00 0.00 1.28 -
P/NAPS 0.20 0.45 0.40 0.43 0.65 0.34 0.30 -6.53%

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