[KUCHAI] YoY Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 24.27%
YoY- 225.51%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 2,225 1,608 1,590 1,308 1,288 1,288 926 15.72%
PBT -38,378 12,835 6,037 31,389 -24,968 -24,968 36,303 -
Tax -57 -149 -11 -22 -23 -23 -33 9.53%
NP -38,435 12,686 6,026 31,367 -24,991 -24,991 36,270 -
-
NP to SH -38,435 12,686 6,026 31,367 -24,991 -24,991 36,270 -
-
Tax Rate - 1.16% 0.18% 0.07% - - 0.09% -
Total Cost 40,660 -11,078 -4,436 -30,059 26,279 26,279 -35,344 -
-
Net Worth 483,352 408,873 332,594 303,267 259,737 239,405 261,446 10.77%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 123 - - - - - -
Div Payout % - 0.98% - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 483,352 408,873 332,594 303,267 259,737 239,405 261,446 10.77%
NOSH 123,758 123,747 123,747 120,703 115,300 119,702 120,900 0.38%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -1,727.42% 788.93% 378.99% 2,398.09% -1,940.30% -1,940.30% 3,916.85% -
ROE -7.95% 3.10% 1.81% 10.34% -9.62% -10.44% 13.87% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.80 1.30 1.30 1.08 1.07 1.08 0.77 15.19%
EPS -31.06 10.25 4.95 26.00 -20.70 -20.70 30.00 -
DPS 0.00 0.10 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9056 3.3041 2.7099 2.5125 2.1514 2.00 2.1625 10.34%
Adjusted Per Share Value based on latest NOSH - 120,703
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.80 1.30 1.28 1.06 1.04 1.04 0.75 15.70%
EPS -31.06 10.25 4.87 25.35 -20.20 -20.20 29.31 -
DPS 0.00 0.10 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.906 3.3041 2.6877 2.4507 2.0989 1.9346 2.1127 10.78%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.24 1.26 1.18 1.02 0.87 1.60 0.72 -
P/RPS 68.97 96.97 91.08 94.13 81.55 148.70 94.00 -5.02%
P/EPS -3.99 12.29 24.03 3.93 -4.20 -7.66 2.40 -
EY -25.05 8.14 4.16 25.48 -23.79 -13.05 41.67 -
DY 0.00 0.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.38 0.44 0.41 0.40 0.80 0.33 -0.51%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 17/02/15 27/02/14 28/02/13 29/02/12 28/02/11 22/02/10 -
Price 1.21 1.41 1.26 1.13 0.95 1.25 0.73 -
P/RPS 67.30 108.51 97.26 104.28 89.05 116.17 95.31 -5.63%
P/EPS -3.90 13.75 25.66 4.35 -4.59 -5.99 2.43 -
EY -25.67 7.27 3.90 23.00 -21.79 -16.70 41.10 -
DY 0.00 0.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.43 0.46 0.45 0.44 0.63 0.34 -1.52%

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