Highlights

[KUCHAI] YoY Quarter Result on 2018-09-30 [#1]

Stock [KUCHAI]: KUCHAI DEVELOPMENT BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     97.27%    YoY -     -101.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,228 1,281 1,205 1,176 1,028 1,043 921 4.91%
  YoY % -4.14% 6.31% 2.47% 14.40% -1.44% 13.25% -
  Horiz. % 133.33% 139.09% 130.84% 127.69% 111.62% 113.25% 100.00%
PBT -63 6,627 1,781 -36,462 15,227 4,059 25,259 -
  YoY % -100.95% 272.09% 104.88% -339.46% 275.14% -83.93% -
  Horiz. % -0.25% 26.24% 7.05% -144.35% 60.28% 16.07% 100.00%
Tax -33 -25 19 -34 -29 -22 -18 10.63%
  YoY % -32.00% -231.58% 155.88% -17.24% -31.82% -22.22% -
  Horiz. % 183.33% 138.89% -105.56% 188.89% 161.11% 122.22% 100.00%
NP -96 6,602 1,800 -36,496 15,198 4,037 25,241 -
  YoY % -101.45% 266.78% 104.93% -340.14% 276.47% -84.01% -
  Horiz. % -0.38% 26.16% 7.13% -144.59% 60.21% 15.99% 100.00%
NP to SH -96 6,602 1,800 -36,496 15,198 4,037 25,241 -
  YoY % -101.45% 266.78% 104.93% -340.14% 276.47% -84.01% -
  Horiz. % -0.38% 26.16% 7.13% -144.59% 60.21% 15.99% 100.00%
Tax Rate - % 0.38 % -1.07 % - % 0.19 % 0.54 % 0.07 % -
  YoY % 0.00% 135.51% 0.00% 0.00% -64.81% 671.43% -
  Horiz. % 0.00% 542.86% -1,528.57% 0.00% 271.43% 771.43% 100.00%
Total Cost 1,324 -5,321 -595 37,672 -14,170 -2,994 -24,320 -
  YoY % 124.88% -794.29% -101.58% 365.86% -373.28% 87.69% -
  Horiz. % -5.44% 21.88% 2.45% -154.90% 58.26% 12.31% 100.00%
Net Worth 518,328 532,818 472,096 499,678 793,505 332,634 298,946 9.60%
  YoY % -2.72% 12.86% -5.52% -37.03% 138.55% 11.27% -
  Horiz. % 173.38% 178.23% 157.92% 167.15% 265.43% 111.27% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - 1,134 675 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 67.86% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 167.86% 100.00%
Div Payout % - % - % - % - % - % 28.11 % 2.68 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 948.88% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 1,048.88% 100.00%
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 518,328 532,818 472,096 499,678 793,505 332,634 298,946 9.60%
  YoY % -2.72% 12.86% -5.52% -37.03% 138.55% 11.27% -
  Horiz. % 173.38% 178.23% 157.92% 167.15% 265.43% 111.27% 100.00%
NOSH 123,747 123,747 123,747 123,747 123,747 120,703 120,703 0.42%
  YoY % 0.00% 0.00% 0.00% -0.00% 2.52% 0.00% -
  Horiz. % 102.52% 102.52% 102.52% 102.52% 102.52% 100.00% 100.00%
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 -7.82 % 515.38 % 149.38 % -3,103.40 % 1,478.40 % 387.06 % 2,740.61 % -
  YoY % -101.52% 245.01% 104.81% -309.92% 281.96% -85.88% -
  Horiz. % -0.29% 18.81% 5.45% -113.24% 53.94% 14.12% 100.00%
ROE -0.02 % 1.24 % 0.38 % -7.30 % 1.92 % 1.21 % 8.44 % -
  YoY % -101.61% 226.32% 105.21% -480.21% 58.68% -85.66% -
  Horiz. % -0.24% 14.69% 4.50% -86.49% 22.75% 14.34% 100.00%
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 0.99 1.04 0.97 0.95 0.83 0.86 0.76 4.50%
  YoY % -4.81% 7.22% 2.11% 14.46% -3.49% 13.16% -
  Horiz. % 130.26% 136.84% 127.63% 125.00% 109.21% 113.16% 100.00%
EPS -0.08 5.34 1.45 -29.49 12.28 3.30 20.90 -
  YoY % -101.50% 268.28% 104.92% -340.15% 272.12% -84.21% -
  Horiz. % -0.38% 25.55% 6.94% -141.10% 58.76% 15.79% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.94 0.56 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 67.86% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 167.86% 100.00%
NAPS 4.1886 4.3057 3.8030 4.0379 6.4123 2.7558 2.4767 9.15%
  YoY % -2.72% 13.22% -5.82% -37.03% 132.68% 11.27% -
  Horiz. % 169.12% 173.85% 153.55% 163.04% 258.90% 111.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 124,026
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 0.99 1.04 0.97 0.95 0.83 0.84 0.74 4.97%
  YoY % -4.81% 7.22% 2.11% 14.46% -1.19% 13.51% -
  Horiz. % 133.78% 140.54% 131.08% 128.38% 112.16% 113.51% 100.00%
EPS -0.08 5.34 1.45 -29.49 12.28 3.26 20.40 -
  YoY % -101.50% 268.28% 104.92% -340.15% 276.69% -84.02% -
  Horiz. % -0.39% 26.18% 7.11% -144.56% 60.20% 15.98% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.92 0.55 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 67.27% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 167.27% 100.00%
NAPS 4.1886 4.3057 3.8030 4.0379 6.4123 2.6880 2.4158 9.60%
  YoY % -2.72% 13.22% -5.82% -37.03% 138.55% 11.27% -
  Horiz. % 173.38% 178.23% 157.42% 167.15% 265.43% 111.27% 100.00%
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 1.9500 1.5000 1.1900 1.2300 1.5400 1.3000 0.9300 -
P/RPS 196.50 144.90 122.59 129.43 185.38 150.45 121.88 8.28%
  YoY % 35.61% 18.20% -5.28% -30.18% 23.22% 23.44% -
  Horiz. % 161.22% 118.89% 100.58% 106.19% 152.10% 123.44% 100.00%
P/EPS -2,513.62 28.12 82.07 -4.17 12.54 38.87 4.45 -
  YoY % -9,038.91% -65.74% 2,068.11% -133.25% -67.74% 773.48% -
  Horiz. % -56,485.85% 631.91% 1,844.27% -93.71% 281.80% 873.48% 100.00%
EY -0.04 3.56 1.22 -23.98 7.97 2.57 22.49 -
  YoY % -101.12% 191.80% 105.09% -400.88% 210.12% -88.57% -
  Horiz. % -0.18% 15.83% 5.42% -106.63% 35.44% 11.43% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.72 0.60 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 20.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 120.00% 100.00%
P/NAPS 0.47 0.35 0.31 0.30 0.24 0.47 0.38 3.60%
  YoY % 34.29% 12.90% 3.33% 25.00% -48.94% 23.68% -
  Horiz. % 123.68% 92.11% 81.58% 78.95% 63.16% 123.68% 100.00%
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 1.8800 1.4500 1.1700 1.2900 1.3000 1.2300 0.9800 -
P/RPS 189.45 140.07 120.53 135.74 156.49 142.34 128.44 6.69%
  YoY % 35.25% 16.21% -11.21% -13.26% 9.94% 10.82% -
  Horiz. % 147.50% 109.05% 93.84% 105.68% 121.84% 110.82% 100.00%
P/EPS -2,423.39 27.18 80.69 -4.37 10.59 36.78 4.69 -
  YoY % -9,016.08% -66.32% 1,946.45% -141.27% -71.21% 684.22% -
  Horiz. % -51,671.42% 579.53% 1,720.47% -93.18% 225.80% 784.22% 100.00%
EY -0.04 3.68 1.24 -22.86 9.45 2.72 21.34 -
  YoY % -101.09% 196.77% 105.42% -341.90% 247.43% -87.25% -
  Horiz. % -0.19% 17.24% 5.81% -107.12% 44.28% 12.75% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.76 0.57 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 33.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 133.33% 100.00%
P/NAPS 0.45 0.34 0.31 0.32 0.20 0.45 0.40 1.98%
  YoY % 32.35% 9.68% -3.12% 60.00% -55.56% 12.50% -
  Horiz. % 112.50% 85.00% 77.50% 80.00% 50.00% 112.50% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers