[KUCHAI] QoQ Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 9.73%
YoY- 276.47%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 5,806 2,560 3,216 4,112 5,636 2,497 3,180 49.54%
PBT 24,046 31,334 25,670 60,908 55,447 25,025 12,074 58.49%
Tax -365 -245 -298 -116 -48 -20 -22 553.85%
NP 23,681 31,089 25,372 60,792 55,399 25,005 12,052 57.07%
-
NP to SH 23,681 31,089 25,372 60,792 55,399 25,005 12,052 57.07%
-
Tax Rate 1.52% 0.78% 1.16% 0.19% 0.09% 0.08% 0.18% -
Total Cost -17,875 -28,529 -22,156 -56,680 -49,763 -22,508 -8,872 59.72%
-
Net Worth 476,532 431,766 408,873 793,505 380,424 343,447 332,594 27.17%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 247 - - - - -
Div Payout % - - 0.98% - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 476,532 431,766 408,873 793,505 380,424 343,447 332,594 27.17%
NOSH 123,774 123,747 123,747 123,747 123,747 123,747 123,747 0.01%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 407.87% 1,214.43% 788.93% 1,478.40% 982.95% 1,001.28% 378.99% -
ROE 4.97% 7.20% 6.21% 7.66% 14.56% 7.28% 3.62% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 4.69 2.07 2.60 3.32 4.55 2.04 2.59 48.72%
EPS 19.14 25.12 20.50 49.12 45.14 20.43 9.90 55.38%
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.00 -
NAPS 3.85 3.4891 3.3041 6.4123 3.0742 2.8056 2.7099 26.45%
Adjusted Per Share Value based on latest NOSH - 123,747
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 4.69 2.07 2.60 3.32 4.55 2.04 2.57 49.49%
EPS 19.14 25.12 20.50 49.12 45.14 20.43 9.74 57.08%
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.00 -
NAPS 3.8508 3.4891 3.3041 6.4123 3.0742 2.8056 2.6877 27.17%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.33 1.39 1.26 1.54 1.46 1.25 1.18 -
P/RPS 28.35 67.19 48.48 46.35 32.06 61.27 45.54 -27.15%
P/EPS 6.95 5.53 6.15 3.13 3.26 6.12 12.02 -30.66%
EY 14.39 18.07 16.27 31.90 30.66 16.34 8.32 44.23%
DY 0.00 0.00 0.16 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.40 0.38 0.24 0.47 0.45 0.44 -14.18%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 17/02/15 27/11/14 28/08/14 23/05/14 27/02/14 -
Price 1.15 1.35 1.41 1.30 1.40 1.48 1.26 -
P/RPS 24.52 65.26 54.25 39.12 30.74 72.55 48.63 -36.72%
P/EPS 6.01 5.37 6.88 2.65 3.13 7.25 12.83 -39.76%
EY 16.64 18.61 14.54 37.79 31.98 13.80 7.79 66.09%
DY 0.00 0.00 0.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.39 0.43 0.20 0.46 0.53 0.46 -24.85%

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