[KUCHAI] YoY TTM 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- -171.53%
YoY- -233.01%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 5,590 5,994 3,654 3,588 4,262 2,679 4,866 2.33%
PBT 66,615 25,530 37,085 -25,488 19,271 9,329 -31,459 -
Tax -55 -56 -53 -39 -79 -192 -36 7.31%
NP 66,560 25,474 37,032 -25,527 19,192 9,137 -31,495 -
-
NP to SH 66,560 25,474 37,032 -25,527 19,192 9,137 -31,495 -
-
Tax Rate 0.08% 0.22% 0.14% - 0.41% 2.06% - -
Total Cost -60,970 -19,480 -33,378 29,115 -14,930 -6,458 36,361 -
-
Net Worth 793,600 332,634 298,946 259,813 273,551 266,851 255,770 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 5,510 1,134 675 674 - - 989 33.12%
Div Payout % 8.28% 4.45% 1.83% 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 793,600 332,634 298,946 259,813 273,551 266,851 255,770 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 1,190.70% 424.99% 1,013.46% -711.45% 450.31% 341.06% -647.25% -
ROE 8.39% 7.66% 12.39% -9.83% 7.02% 3.42% -12.31% -
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 4.52 4.97 3.03 2.98 3.53 2.22 4.03 1.92%
EPS 53.78 21.10 30.68 -21.19 15.90 7.57 -26.09 -
DPS 4.49 0.94 0.56 0.56 0.00 0.00 0.82 32.74%
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 4.52 4.84 2.95 2.90 3.44 2.17 3.93 2.35%
EPS 53.79 20.59 29.93 -20.63 15.51 7.38 -25.45 -
DPS 4.45 0.92 0.55 0.55 0.00 0.00 0.80 33.09%
NAPS 6.4134 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 34.10 26.18 30.72 27.53 22.94 36.50 19.60 9.66%
P/EPS 2.86 6.16 3.03 -3.87 5.09 10.70 -3.03 -
EY 34.92 16.23 32.99 -25.84 19.63 9.34 -33.03 -
DY 2.92 0.72 0.60 0.68 0.00 0.00 1.04 18.76%
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 28.78 24.77 32.37 30.89 41.91 33.80 15.88 10.41%
P/EPS 2.42 5.83 3.19 -4.34 9.31 9.91 -2.45 -
EY 41.37 17.16 31.31 -23.03 10.74 10.09 -40.77 -
DY 3.45 0.76 0.57 0.61 0.00 0.00 1.28 17.96%
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