[KUCHAI] YoY TTM Result on 30-Sep-2015 [#1]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
17-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -218.29%
YoY- -142.09%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 7,731 5,946 6,943 5,954 5,590 5,994 3,654 13.29%
PBT 45,226 49,829 -6,785 -27,643 66,615 25,530 37,085 3.36%
Tax -96 -148 -52 -370 -55 -56 -53 10.40%
NP 45,130 49,681 -6,837 -28,013 66,560 25,474 37,032 3.34%
-
NP to SH 45,130 49,681 -6,837 -28,013 66,560 25,474 37,032 3.34%
-
Tax Rate 0.21% 0.30% - - 0.08% 0.22% 0.14% -
Total Cost -37,399 -43,735 13,780 33,967 -60,970 -19,480 -33,378 1.91%
-
Net Worth 518,328 532,818 470,611 499,678 793,600 332,634 298,946 9.60%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - 5,510 1,134 675 -
Div Payout % - - - - 8.28% 4.45% 1.83% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 518,328 532,818 470,611 499,678 793,600 332,634 298,946 9.60%
NOSH 123,747 123,747 123,747 123,747 123,747 120,703 120,703 0.41%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 583.75% 835.54% -98.47% -470.49% 1,190.70% 424.99% 1,013.46% -
ROE 8.71% 9.32% -1.45% -5.61% 8.39% 7.66% 12.39% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 6.25 4.80 5.61 4.81 4.52 4.97 3.03 12.81%
EPS 36.47 40.15 -5.52 -22.64 53.78 21.10 30.68 2.92%
DPS 0.00 0.00 0.00 0.00 4.49 0.94 0.56 -
NAPS 4.1886 4.3057 3.803 4.0379 6.4123 2.7558 2.4767 9.14%
Adjusted Per Share Value based on latest NOSH - 123,747
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 6.25 4.80 5.61 4.81 4.52 4.84 2.95 13.32%
EPS 36.47 40.15 -5.52 -22.64 53.79 20.59 29.93 3.34%
DPS 0.00 0.00 0.00 0.00 4.45 0.92 0.55 -
NAPS 4.1886 4.3057 3.803 4.0379 6.4131 2.688 2.4158 9.60%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.95 1.50 1.19 1.23 1.54 1.30 0.93 -
P/RPS 31.21 31.22 21.21 25.56 34.10 26.18 30.72 0.26%
P/EPS 5.35 3.74 -21.54 -5.43 2.86 6.16 3.03 9.93%
EY 18.70 26.76 -4.64 -18.40 34.92 16.23 32.99 -9.02%
DY 0.00 0.00 0.00 0.00 2.92 0.72 0.60 -
P/NAPS 0.47 0.35 0.31 0.30 0.24 0.47 0.38 3.60%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 30/11/17 30/11/16 17/11/15 27/11/14 29/11/13 21/11/12 -
Price 1.88 1.45 1.17 1.29 1.30 1.23 0.98 -
P/RPS 30.09 30.18 20.85 26.81 28.78 24.77 32.37 -1.20%
P/EPS 5.15 3.61 -21.18 -5.70 2.42 5.83 3.19 8.30%
EY 19.40 27.69 -4.72 -17.55 41.37 17.16 31.31 -7.66%
DY 0.00 0.00 0.00 0.00 3.45 0.76 0.57 -
P/NAPS 0.45 0.34 0.31 0.32 0.20 0.45 0.40 1.98%

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