[KUCHAI] QoQ Annualized Quarter Result on 31-Dec-2016 [#2]

Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- -460.06%
YoY- 66.28%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 5,124 5,870 2,464 3,066 4,820 6,914 3,372 32.14%
PBT 26,508 44,983 1,785 -25,938 7,124 -44,875 -18,346 -
Tax -100 -104 -30 14 76 -105 -76 20.05%
NP 26,408 44,879 1,754 -25,924 7,200 -44,980 -18,422 -
-
NP to SH 26,408 44,879 1,754 -25,924 7,200 -44,980 -18,422 -
-
Tax Rate 0.38% 0.23% 1.68% - -1.07% - - -
Total Cost -21,284 -39,009 709 28,990 -2,380 51,894 21,794 -
-
Net Worth 532,818 528,438 493,986 470,239 472,096 459,080 479,665 7.25%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 532,818 528,438 493,986 470,239 472,096 459,080 479,665 7.25%
NOSH 123,747 123,747 123,747 123,747 124,137 123,747 123,736 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 515.38% 764.55% 71.21% -845.53% 149.38% -650.56% -546.34% -
ROE 4.96% 8.49% 0.36% -5.51% 1.53% -9.80% -3.84% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 4.14 4.74 1.99 2.48 3.88 5.59 2.73 31.96%
EPS 21.36 36.27 1.41 -20.94 5.80 -36.35 -14.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3057 4.2703 3.9919 3.80 3.803 3.71 3.8765 7.24%
Adjusted Per Share Value based on latest NOSH - 123,747
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 4.14 4.74 1.99 2.48 3.90 5.59 2.72 32.28%
EPS 21.36 36.27 1.41 -20.94 5.82 -36.35 -14.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3057 4.2703 3.9919 3.80 3.815 3.71 3.8762 7.24%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.50 1.24 1.21 1.16 1.19 1.17 1.26 -
P/RPS 36.23 26.14 60.77 46.82 30.65 20.94 46.24 -14.99%
P/EPS 7.03 3.42 85.33 -5.54 20.52 -3.22 -8.46 -
EY 14.23 29.25 1.17 -18.06 4.87 -31.07 -11.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.29 0.30 0.31 0.31 0.32 0.33 3.99%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 30/08/17 31/05/17 27/02/17 30/11/16 30/08/16 26/05/16 -
Price 1.45 1.50 1.22 1.19 1.17 1.21 1.22 -
P/RPS 35.02 31.62 61.27 48.03 30.13 21.66 44.77 -15.09%
P/EPS 6.79 4.14 86.04 -5.68 20.17 -3.33 -8.19 -
EY 14.72 24.18 1.16 -17.60 4.96 -30.04 -12.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.31 0.31 0.31 0.33 0.31 6.34%

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