[KUCHAI] YoY TTM Result on 31-Mar-2012 [#3]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 94.17%
YoY- -169.16%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 5,683 6,145 3,770 3,549 4,250 2,595 4,885 2.55%
PBT 60,179 12,835 45,901 -1,452 2,214 73,746 -69,800 -
Tax -217 -35 -59 -37 -61 -160 -123 9.91%
NP 59,962 12,800 45,842 -1,489 2,153 73,586 -69,923 -
-
NP to SH 59,962 12,800 45,842 -1,489 2,153 73,586 -69,923 -
-
Tax Rate 0.36% 0.27% 0.13% - 2.76% 0.22% - -
Total Cost -54,279 -6,655 -42,072 5,038 2,097 -70,991 74,808 -
-
Net Worth 431,811 347,032 323,775 275,155 273,305 266,367 203,422 13.35%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - 5,510 675 674 772 - 989 -
Div Payout % - 43.05% 1.47% 0.00% 35.88% - 0.00% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 431,811 347,032 323,775 275,155 273,305 266,367 203,422 13.35%
NOSH 123,747 123,747 120,703 120,703 120,181 120,277 120,511 0.44%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1,055.11% 208.30% 1,215.97% -41.96% 50.66% 2,835.68% -1,431.38% -
ROE 13.89% 3.69% 14.16% -0.54% 0.79% 27.63% -34.37% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 4.59 4.97 3.12 2.94 3.54 2.16 4.05 2.10%
EPS 48.45 10.35 37.98 -1.23 1.79 61.18 -58.02 -
DPS 0.00 4.49 0.56 0.56 0.64 0.00 0.82 -
NAPS 3.4891 2.8056 2.6824 2.2796 2.2741 2.2146 1.688 12.85%
Adjusted Per Share Value based on latest NOSH - 120,703
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 4.59 4.97 3.05 2.87 3.43 2.10 3.95 2.53%
EPS 48.46 10.34 37.04 -1.20 1.74 59.46 -56.50 -
DPS 0.00 4.45 0.55 0.55 0.62 0.00 0.80 -
NAPS 3.4895 2.8044 2.6164 2.2235 2.2086 2.1525 1.6439 13.35%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.39 1.25 1.12 0.92 1.32 0.81 0.60 -
P/RPS 30.27 25.16 35.86 31.29 37.33 37.54 14.80 12.65%
P/EPS 2.87 12.08 2.95 -74.58 73.68 1.32 -1.03 -
EY 34.86 8.28 33.91 -1.34 1.36 75.53 -96.70 -
DY 0.00 3.59 0.50 0.61 0.48 0.00 1.37 -
P/NAPS 0.40 0.45 0.42 0.40 0.58 0.37 0.36 1.77%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 23/05/14 30/05/13 29/05/12 31/05/11 20/05/10 29/05/09 -
Price 1.35 1.48 1.17 0.87 1.19 0.80 0.69 -
P/RPS 29.40 29.79 37.46 29.59 33.65 37.08 17.02 9.53%
P/EPS 2.79 14.30 3.08 -70.53 66.43 1.31 -1.19 -
EY 35.89 6.99 32.46 -1.42 1.51 76.48 -84.09 -
DY 0.00 3.03 0.48 0.64 0.54 0.00 1.19 -
P/NAPS 0.39 0.53 0.44 0.38 0.52 0.36 0.41 -0.82%

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