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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,343 1,228 1,281 1,205 1,176 1,028 1,043 4.30%
  YoY % 9.36% -4.14% 6.31% 2.47% 14.40% -1.44% -
  Horiz. % 128.76% 117.74% 122.82% 115.53% 112.75% 98.56% 100.00%
PBT -520 -63 6,627 1,781 -36,462 15,227 4,059 -
  YoY % -725.40% -100.95% 272.09% 104.88% -339.46% 275.14% -
  Horiz. % -12.81% -1.55% 163.27% 43.88% -898.30% 375.14% 100.00%
Tax -25 -33 -25 19 -34 -29 -22 2.15%
  YoY % 24.24% -32.00% -231.58% 155.88% -17.24% -31.82% -
  Horiz. % 113.64% 150.00% 113.64% -86.36% 154.55% 131.82% 100.00%
NP -545 -96 6,602 1,800 -36,496 15,198 4,037 -
  YoY % -467.71% -101.45% 266.78% 104.93% -340.14% 276.47% -
  Horiz. % -13.50% -2.38% 163.54% 44.59% -904.04% 376.47% 100.00%
NP to SH -545 -96 6,602 1,800 -36,496 15,198 4,037 -
  YoY % -467.71% -101.45% 266.78% 104.93% -340.14% 276.47% -
  Horiz. % -13.50% -2.38% 163.54% 44.59% -904.04% 376.47% 100.00%
Tax Rate - % - % 0.38 % -1.07 % - % 0.19 % 0.54 % -
  YoY % 0.00% 0.00% 135.51% 0.00% 0.00% -64.81% -
  Horiz. % 0.00% 0.00% 70.37% -198.15% 0.00% 35.19% 100.00%
Total Cost 1,888 1,324 -5,321 -595 37,672 -14,170 -2,994 -
  YoY % 42.60% 124.88% -794.29% -101.58% 365.86% -373.28% -
  Horiz. % -63.06% -44.22% 177.72% 19.87% -1,258.25% 473.28% 100.00%
Net Worth 463,285 518,328 532,818 472,096 499,678 793,505 332,634 5.67%
  YoY % -10.62% -2.72% 12.86% -5.52% -37.03% 138.55% -
  Horiz. % 139.28% 155.83% 160.18% 141.93% 150.22% 238.55% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - 1,134 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 28.11 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 463,285 518,328 532,818 472,096 499,678 793,505 332,634 5.67%
  YoY % -10.62% -2.72% 12.86% -5.52% -37.03% 138.55% -
  Horiz. % 139.28% 155.83% 160.18% 141.93% 150.22% 238.55% 100.00%
NOSH 123,747 123,747 123,747 123,747 123,747 123,747 120,703 0.42%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.00% 2.52% -
  Horiz. % 102.52% 102.52% 102.52% 102.52% 102.52% 102.52% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -40.58 % -7.82 % 515.38 % 149.38 % -3,103.40 % 1,478.40 % 387.06 % -
  YoY % -418.93% -101.52% 245.01% 104.81% -309.92% 281.96% -
  Horiz. % -10.48% -2.02% 133.15% 38.59% -801.79% 381.96% 100.00%
ROE -0.12 % -0.02 % 1.24 % 0.38 % -7.30 % 1.92 % 1.21 % -
  YoY % -500.00% -101.61% 226.32% 105.21% -480.21% 58.68% -
  Horiz. % -9.92% -1.65% 102.48% 31.40% -603.31% 158.68% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 1.09 0.99 1.04 0.97 0.95 0.83 0.86 4.03%
  YoY % 10.10% -4.81% 7.22% 2.11% 14.46% -3.49% -
  Horiz. % 126.74% 115.12% 120.93% 112.79% 110.47% 96.51% 100.00%
EPS -0.44 -0.08 5.34 1.45 -29.49 12.28 3.30 -
  YoY % -450.00% -101.50% 268.28% 104.92% -340.15% 272.12% -
  Horiz. % -13.33% -2.42% 161.82% 43.94% -893.64% 372.12% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.94 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 3.7438 4.1886 4.3057 3.8030 4.0379 6.4123 2.7558 5.24%
  YoY % -10.62% -2.72% 13.22% -5.82% -37.03% 132.68% -
  Horiz. % 135.85% 151.99% 156.24% 138.00% 146.52% 232.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 123,747
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 1.09 0.99 1.04 0.97 0.95 0.83 0.84 4.44%
  YoY % 10.10% -4.81% 7.22% 2.11% 14.46% -1.19% -
  Horiz. % 129.76% 117.86% 123.81% 115.48% 113.10% 98.81% 100.00%
EPS -0.44 -0.08 5.34 1.45 -29.49 12.28 3.26 -
  YoY % -450.00% -101.50% 268.28% 104.92% -340.15% 276.69% -
  Horiz. % -13.50% -2.45% 163.80% 44.48% -904.60% 376.69% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.92 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 3.7438 4.1886 4.3057 3.8030 4.0379 6.4123 2.6880 5.67%
  YoY % -10.62% -2.72% 13.22% -5.82% -37.03% 138.55% -
  Horiz. % 139.28% 155.83% 160.18% 141.48% 150.22% 238.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.7000 1.9500 1.5000 1.1900 1.2300 1.5400 1.3000 -
P/RPS 156.64 196.50 144.90 122.59 129.43 185.38 150.45 0.67%
  YoY % -20.28% 35.61% 18.20% -5.28% -30.18% 23.22% -
  Horiz. % 104.11% 130.61% 96.31% 81.48% 86.03% 123.22% 100.00%
P/EPS -386.00 -2,513.62 28.12 82.07 -4.17 12.54 38.87 -
  YoY % 84.64% -9,038.91% -65.74% 2,068.11% -133.25% -67.74% -
  Horiz. % -993.05% -6,466.74% 72.34% 211.14% -10.73% 32.26% 100.00%
EY -0.26 -0.04 3.56 1.22 -23.98 7.97 2.57 -
  YoY % -550.00% -101.12% 191.80% 105.09% -400.88% 210.12% -
  Horiz. % -10.12% -1.56% 138.52% 47.47% -933.07% 310.12% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.72 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.45 0.47 0.35 0.31 0.30 0.24 0.47 -0.72%
  YoY % -4.26% 34.29% 12.90% 3.33% 25.00% -48.94% -
  Horiz. % 95.74% 100.00% 74.47% 65.96% 63.83% 51.06% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/11/19 30/11/18 30/11/17 30/11/16 17/11/15 27/11/14 29/11/13 -
Price 1.6800 1.8800 1.4500 1.1700 1.2900 1.3000 1.2300 -
P/RPS 154.80 189.45 140.07 120.53 135.74 156.49 142.34 1.41%
  YoY % -18.29% 35.25% 16.21% -11.21% -13.26% 9.94% -
  Horiz. % 108.75% 133.10% 98.41% 84.68% 95.36% 109.94% 100.00%
P/EPS -381.46 -2,423.39 27.18 80.69 -4.37 10.59 36.78 -
  YoY % 84.26% -9,016.08% -66.32% 1,946.45% -141.27% -71.21% -
  Horiz. % -1,037.14% -6,588.88% 73.90% 219.39% -11.88% 28.79% 100.00%
EY -0.26 -0.04 3.68 1.24 -22.86 9.45 2.72 -
  YoY % -550.00% -101.09% 196.77% 105.42% -341.90% 247.43% -
  Horiz. % -9.56% -1.47% 135.29% 45.59% -840.44% 347.43% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.76 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.45 0.45 0.34 0.31 0.32 0.20 0.45 -
  YoY % 0.00% 32.35% 9.68% -3.12% 60.00% -55.56% -
  Horiz. % 100.00% 100.00% 75.56% 68.89% 71.11% 44.44% 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.
 


 

386  331  519  735 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.765+0.02 
 SAPNRG 0.260.00 
 PERDANA-PR 0.015+0.005 
 HSI-H8F 0.125-0.065 
 EKOVEST 0.81+0.015 
 DGB 0.14-0.005 
 VELESTO 0.3650.00 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.33+0.05 
 MLAB 0.05-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers