[KUCHAI] YoY TTM 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- 13.43%
YoY- 264.55%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 6,423 5,623 6,154 3,722 3,588 4,255 2,635 16.00%
PBT -27,510 62,245 21,378 42,061 -25,488 23,984 47,770 -
Tax -273 -186 -41 -56 -39 -66 -185 6.69%
NP -27,783 62,059 21,337 42,005 -25,527 23,918 47,585 -
-
NP to SH -27,783 62,059 21,337 42,005 -25,527 23,918 47,585 -
-
Tax Rate - 0.30% 0.19% 0.13% - 0.28% 0.39% -
Total Cost 34,206 -56,436 -15,183 -38,283 29,115 -19,663 -44,950 -
-
Net Worth 484,117 408,873 332,594 303,267 248,056 243,000 257,553 11.08%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - 1,134 675 1,275 772 - -
Div Payout % - - 5.32% 1.61% 0.00% 3.23% - -
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 484,117 408,873 332,594 303,267 248,056 243,000 257,553 11.08%
NOSH 123,747 123,747 123,747 120,703 115,300 121,500 119,100 0.63%
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 -432.55% 1,103.66% 346.72% 1,128.56% -711.45% 562.12% 1,805.88% -
ROE -5.74% 15.18% 6.42% 13.85% -10.29% 9.84% 18.48% -
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 5.18 4.54 5.01 3.08 3.11 3.50 2.21 15.24%
EPS -22.41 50.15 17.38 34.80 -22.14 19.69 39.95 -
DPS 0.00 0.00 0.94 0.56 1.11 0.64 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 5.19 4.54 4.97 3.01 2.90 3.44 2.13 15.99%
EPS -22.45 50.15 17.24 33.94 -20.63 19.33 38.45 -
DPS 0.00 0.00 0.92 0.55 1.03 0.62 0.00 -
NAPS 3.9121 3.3041 2.6877 2.4507 2.0045 1.9637 2.0813 11.08%
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 23.93 27.73 23.53 33.08 27.96 45.69 32.54 -4.99%
P/EPS -5.53 2.51 6.79 2.93 -3.93 8.13 1.80 -
EY -18.08 39.80 14.73 34.12 -25.45 12.30 55.49 -
DY 0.00 0.00 0.80 0.55 1.27 0.40 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 23.35 31.03 25.13 36.65 30.53 35.69 33.00 -5.59%
P/EPS -5.40 2.81 7.25 3.25 -4.29 6.35 1.83 -
EY -18.52 35.57 13.80 30.80 -23.30 15.75 54.73 -
DY 0.00 0.00 0.75 0.50 1.16 0.51 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