[KUCHAI] QoQ Quarter Result on 31-Dec-2013 [#2]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -50.73%
YoY- -67.53%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,028 3,763 252 547 1,043 4,303 261 149.19%
PBT 15,227 36,678 12,732 1,978 4,059 -5,934 21,275 -19.97%
Tax -29 -33 -4 11 -22 -20 -10 103.22%
NP 15,198 36,645 12,728 1,989 4,037 -5,954 21,265 -20.04%
-
NP to SH 15,198 36,645 12,728 1,989 4,037 -5,954 21,265 -20.04%
-
Tax Rate 0.19% 0.09% 0.03% -0.56% 0.54% - 0.05% -
Total Cost -14,170 -32,882 -12,476 -1,442 -2,994 10,257 -21,004 -23.06%
-
Net Worth 793,505 380,424 347,032 332,594 332,634 320,660 323,775 81.67%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - 1,134 - - -
Div Payout % - - - - 28.11% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 793,505 380,424 347,032 332,594 332,634 320,660 323,775 81.67%
NOSH 123,747 123,747 123,692 123,747 120,703 120,703 120,703 1.67%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1,478.40% 973.82% 5,050.79% 363.62% 387.06% -138.37% 8,147.51% -
ROE 1.92% 9.63% 3.67% 0.60% 1.21% -1.86% 6.57% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.83 3.04 0.20 0.45 0.86 3.56 0.22 142.15%
EPS 12.28 29.61 10.29 1.62 3.30 -4.90 17.60 -21.31%
DPS 0.00 0.00 0.00 0.00 0.94 0.00 0.00 -
NAPS 6.4123 3.0742 2.8056 2.7099 2.7558 2.6566 2.6824 78.68%
Adjusted Per Share Value based on latest NOSH - 123,747
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.83 3.04 0.20 0.44 0.84 3.48 0.21 149.77%
EPS 12.28 29.61 10.29 1.61 3.26 -4.81 17.18 -20.04%
DPS 0.00 0.00 0.00 0.00 0.92 0.00 0.00 -
NAPS 6.4123 3.0742 2.8044 2.6877 2.688 2.5913 2.6164 81.67%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.54 1.46 1.25 1.18 1.30 1.16 1.12 -
P/RPS 185.38 48.01 613.56 264.76 150.45 32.54 517.96 -49.55%
P/EPS 12.54 4.93 12.15 72.81 38.87 -23.52 6.36 57.17%
EY 7.97 20.28 8.23 1.37 2.57 -4.25 15.73 -36.41%
DY 0.00 0.00 0.00 0.00 0.72 0.00 0.00 -
P/NAPS 0.24 0.47 0.45 0.44 0.47 0.44 0.42 -31.11%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 23/05/14 27/02/14 29/11/13 30/08/13 30/05/13 -
Price 1.30 1.40 1.48 1.26 1.23 1.25 1.17 -
P/RPS 156.49 46.04 726.45 282.71 142.34 35.06 541.08 -56.23%
P/EPS 10.59 4.73 14.38 77.75 36.78 -25.34 6.64 36.46%
EY 9.45 21.15 6.95 1.29 2.72 -3.95 15.06 -26.68%
DY 0.00 0.00 0.00 0.00 0.76 0.00 0.00 -
P/NAPS 0.20 0.46 0.53 0.46 0.45 0.47 0.44 -40.85%

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