[KUCHAI] YoY TTM Result on 30-Jun-2011 [#4]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- -536.65%
YoY- -113.61%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 5,605 5,872 3,702 3,539 3,942 3,064 5,619 -0.04%
PBT 55,447 46,730 -14,296 -9,364 69,131 -80,610 17,361 21.34%
Tax -48 -52 -57 -37 -78 -188 -429 -30.57%
NP 55,399 46,678 -14,353 -9,401 69,053 -80,798 16,932 21.83%
-
NP to SH 55,399 46,678 -14,353 -9,401 69,053 -80,798 16,932 21.83%
-
Tax Rate 0.09% 0.11% - - 0.11% - 2.47% -
Total Cost -49,794 -40,806 18,055 12,940 -65,111 83,862 -11,313 28.00%
-
Net Worth 380,459 320,660 273,948 285,951 284,136 225,427 302,158 3.91%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 5,510 675 674 772 - 989 - -
Div Payout % 9.95% 1.45% 0.00% 0.00% - 0.00% - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 380,459 320,660 273,948 285,951 284,136 225,427 302,158 3.91%
NOSH 123,747 120,703 120,703 121,480 120,739 120,440 120,569 0.43%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 988.39% 794.93% -387.71% -265.64% 1,751.73% -2,637.01% 301.33% -
ROE 14.56% 14.56% -5.24% -3.29% 24.30% -35.84% 5.60% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 4.53 4.86 3.07 2.91 3.26 2.54 4.66 -0.47%
EPS 44.76 38.67 -11.89 -7.74 57.19 -67.09 14.04 21.30%
DPS 4.49 0.56 0.56 0.64 0.00 0.82 0.00 -
NAPS 3.0742 2.6566 2.2696 2.3539 2.3533 1.8717 2.5061 3.46%
Adjusted Per Share Value based on latest NOSH - 121,480
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 4.53 4.75 2.99 2.86 3.19 2.48 4.54 -0.03%
EPS 44.77 37.72 -11.60 -7.60 55.80 -65.29 13.68 21.83%
DPS 4.45 0.55 0.55 0.62 0.00 0.80 0.00 -
NAPS 3.0745 2.5913 2.2138 2.3108 2.2961 1.8217 2.4417 3.91%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.46 1.16 0.87 1.05 0.81 0.69 0.90 -
P/RPS 32.24 23.84 28.37 36.04 24.81 27.12 19.31 8.91%
P/EPS 3.26 3.00 -7.32 -13.57 1.42 -1.03 6.41 -10.65%
EY 30.66 33.34 -13.67 -7.37 70.61 -97.23 15.60 11.91%
DY 3.08 0.48 0.64 0.61 0.00 1.19 0.00 -
P/NAPS 0.47 0.44 0.38 0.45 0.34 0.37 0.36 4.54%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 30/08/13 28/08/12 25/08/11 27/08/10 28/08/09 29/08/08 -
Price 1.40 1.25 0.91 0.94 0.83 0.83 0.82 -
P/RPS 30.91 25.69 29.67 32.27 25.42 32.63 17.60 9.83%
P/EPS 3.13 3.23 -7.65 -12.15 1.45 -1.24 5.84 -9.86%
EY 31.97 30.94 -13.07 -8.23 68.91 -80.83 17.13 10.95%
DY 3.21 0.45 0.61 0.68 0.00 0.99 0.00 -
P/NAPS 0.46 0.47 0.40 0.40 0.35 0.44 0.33 5.68%

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