[KUCHAI] YoY Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -91.35%
YoY- -84.01%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,205 1,176 1,028 1,043 921 969 920 4.59%
PBT 1,781 -36,462 15,227 4,059 25,259 -26,122 -9,998 -
Tax 19 -34 -29 -22 -18 -22 -20 -
NP 1,800 -36,496 15,198 4,037 25,241 -26,144 -10,018 -
-
NP to SH 1,800 -36,496 15,198 4,037 25,241 -26,144 -10,018 -
-
Tax Rate -1.07% - 0.19% 0.54% 0.07% - - -
Total Cost -595 37,672 -14,170 -2,994 -24,320 27,113 10,938 -
-
Net Worth 472,096 499,678 793,505 332,634 298,946 259,813 273,551 9.51%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - 1,134 675 674 - -
Div Payout % - - - 28.11% 2.68% 0.00% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 472,096 499,678 793,505 332,634 298,946 259,813 273,551 9.51%
NOSH 123,747 123,747 123,747 120,703 120,703 120,479 120,698 0.41%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 149.38% -3,103.40% 1,478.40% 387.06% 2,740.61% -2,698.04% -1,088.91% -
ROE 0.38% -7.30% 1.92% 1.21% 8.44% -10.06% -3.66% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.97 0.95 0.83 0.86 0.76 0.80 0.76 4.14%
EPS 1.45 -29.49 12.28 3.30 20.90 -21.70 -8.30 -
DPS 0.00 0.00 0.00 0.94 0.56 0.56 0.00 -
NAPS 3.803 4.0379 6.4123 2.7558 2.4767 2.1565 2.2664 9.00%
Adjusted Per Share Value based on latest NOSH - 120,703
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.97 0.95 0.83 0.84 0.74 0.78 0.74 4.60%
EPS 1.45 -29.49 12.28 3.26 20.40 -21.13 -8.10 -
DPS 0.00 0.00 0.00 0.92 0.55 0.55 0.00 -
NAPS 3.8152 4.0381 6.4126 2.6882 2.4159 2.0997 2.2107 9.51%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.19 1.23 1.54 1.30 0.93 0.82 0.81 -
P/RPS 122.59 129.43 185.38 150.45 121.88 101.95 106.27 2.40%
P/EPS 82.07 -4.17 12.54 38.87 4.45 -3.78 -9.76 -
EY 1.22 -23.98 7.97 2.57 22.49 -26.46 -10.25 -
DY 0.00 0.00 0.00 0.72 0.60 0.68 0.00 -
P/NAPS 0.31 0.30 0.24 0.47 0.38 0.38 0.36 -2.45%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 17/11/15 27/11/14 29/11/13 21/11/12 24/11/11 30/11/10 -
Price 1.17 1.29 1.30 1.23 0.98 0.92 1.48 -
P/RPS 120.53 135.74 156.49 142.34 128.44 114.39 194.17 -7.63%
P/EPS 80.69 -4.37 10.59 36.78 4.69 -4.24 -17.83 -
EY 1.24 -22.86 9.45 2.72 21.34 -23.59 -5.61 -
DY 0.00 0.00 0.00 0.76 0.57 0.61 0.00 -
P/NAPS 0.31 0.32 0.20 0.45 0.40 0.43 0.65 -11.59%

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