[KUCHAI] QoQ Annualized Quarter Result on 31-Mar-2020 [#3]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -245.24%
YoY- -170.84%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 3,132 4,840 7,222 2,992 3,604 5,372 6,880 -40.68%
PBT 15,996 16,084 2,824 -5,249 3,740 -2,080 2,616 232.55%
Tax -134 -128 -132 -52 -90 -100 -375 -49.48%
NP 15,862 15,956 2,692 -5,301 3,650 -2,180 2,241 266.46%
-
NP to SH 15,862 15,956 2,692 -5,301 3,650 -2,180 2,241 266.46%
-
Tax Rate 0.84% 0.80% 4.67% - 2.41% - 14.33% -
Total Cost -12,730 -11,116 4,530 8,293 -46 7,552 4,639 -
-
Net Worth 441,060 420,976 439,377 407,710 453,261 463,285 496,499 -7.55%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 2,846 - - - 3,464 - - -
Div Payout % 17.94% - - - 94.93% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 441,060 420,976 439,377 407,710 453,261 463,285 496,499 -7.55%
NOSH 123,747 123,747 123,747 123,747 123,747 123,747 123,747 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 506.45% 329.67% 37.27% -177.18% 101.28% -40.58% 32.57% -
ROE 3.60% 3.79% 0.61% -1.30% 0.81% -0.47% 0.45% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 2.53 3.91 5.84 2.42 2.91 4.34 5.56 -40.69%
EPS 12.82 12.88 2.18 -4.28 2.94 -1.76 1.81 266.63%
DPS 2.30 0.00 0.00 0.00 2.80 0.00 0.00 -
NAPS 3.5642 3.4019 3.5506 3.2947 3.6628 3.7438 4.0122 -7.55%
Adjusted Per Share Value based on latest NOSH - 123,747
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 2.53 3.91 5.84 2.42 2.91 4.34 5.56 -40.69%
EPS 12.82 12.88 2.18 -4.28 2.94 -1.76 1.81 266.63%
DPS 2.30 0.00 0.00 0.00 2.80 0.00 0.00 -
NAPS 3.5642 3.4019 3.5506 3.2947 3.6628 3.7438 4.0122 -7.55%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.50 1.25 1.25 1.07 1.70 1.70 1.65 -
P/RPS 59.27 31.96 21.42 44.25 58.37 39.16 29.68 58.24%
P/EPS 11.70 9.69 57.46 -24.98 57.64 -96.50 91.11 -74.38%
EY 8.55 10.32 1.74 -4.00 1.74 -1.04 1.10 289.95%
DY 1.53 0.00 0.00 0.00 1.65 0.00 0.00 -
P/NAPS 0.42 0.37 0.35 0.32 0.46 0.45 0.41 1.61%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 27/11/20 28/08/20 25/06/20 26/02/20 29/11/19 22/08/19 -
Price 1.52 1.28 1.31 1.27 1.62 1.68 1.85 -
P/RPS 60.06 32.73 22.45 52.53 55.62 38.70 33.28 47.96%
P/EPS 11.86 9.93 60.22 -29.65 54.92 -95.36 102.16 -76.04%
EY 8.43 10.07 1.66 -3.37 1.82 -1.05 0.98 317.09%
DY 1.51 0.00 0.00 0.00 1.73 0.00 0.00 -
P/NAPS 0.43 0.38 0.37 0.39 0.44 0.45 0.46 -4.37%

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