[KUCHAI] QoQ TTM Result on 30-Jun-2014 [#4]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 332.8%
YoY- 18.68%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 5,683 5,623 5,590 5,605 6,145 6,154 5,994 -3.49%
PBT 60,179 62,245 66,615 55,447 12,835 21,378 25,530 77.21%
Tax -217 -186 -55 -48 -35 -41 -56 146.91%
NP 59,962 62,059 66,560 55,399 12,800 21,337 25,474 77.04%
-
NP to SH 59,962 62,059 66,560 55,399 12,800 21,337 25,474 77.04%
-
Tax Rate 0.36% 0.30% 0.08% 0.09% 0.27% 0.19% 0.22% -
Total Cost -54,279 -56,436 -60,970 -49,794 -6,655 -15,183 -19,480 98.13%
-
Net Worth 431,811 408,873 793,600 380,459 347,032 332,594 332,634 19.02%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - 5,510 5,510 5,510 1,134 1,134 -
Div Payout % - - 8.28% 9.95% 43.05% 5.32% 4.45% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 431,811 408,873 793,600 380,459 347,032 332,594 332,634 19.02%
NOSH 123,747 123,747 123,747 123,747 123,747 123,747 120,703 1.67%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1,055.11% 1,103.66% 1,190.70% 988.39% 208.30% 346.72% 424.99% -
ROE 13.89% 15.18% 8.39% 14.56% 3.69% 6.42% 7.66% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4.59 4.54 4.52 4.53 4.97 5.01 4.97 -5.16%
EPS 48.45 50.15 53.78 44.76 10.35 17.38 21.10 74.13%
DPS 0.00 0.00 4.49 4.49 4.49 0.94 0.94 -
NAPS 3.4891 3.3041 6.4123 3.0742 2.8056 2.7099 2.7558 17.05%
Adjusted Per Share Value based on latest NOSH - 123,747
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4.59 4.54 4.52 4.53 4.97 4.97 4.84 -3.47%
EPS 48.46 50.15 53.79 44.77 10.34 17.24 20.59 77.02%
DPS 0.00 0.00 4.45 4.45 4.45 0.92 0.92 -
NAPS 3.4895 3.3041 6.4131 3.0745 2.8044 2.6877 2.688 19.02%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.39 1.26 1.54 1.46 1.25 1.18 1.30 -
P/RPS 30.27 27.73 34.10 32.24 25.16 23.53 26.18 10.17%
P/EPS 2.87 2.51 2.86 3.26 12.08 6.79 6.16 -39.92%
EY 34.86 39.80 34.92 30.66 8.28 14.73 16.23 66.54%
DY 0.00 0.00 2.92 3.08 3.59 0.80 0.72 -
P/NAPS 0.40 0.38 0.24 0.47 0.45 0.44 0.47 -10.20%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 17/02/15 27/11/14 28/08/14 23/05/14 27/02/14 29/11/13 -
Price 1.35 1.41 1.30 1.40 1.48 1.26 1.23 -
P/RPS 29.40 31.03 28.78 30.91 29.79 25.13 24.77 12.11%
P/EPS 2.79 2.81 2.42 3.13 14.30 7.25 5.83 -38.84%
EY 35.89 35.57 41.37 31.97 6.99 13.80 17.16 63.61%
DY 0.00 0.00 3.45 3.21 3.03 0.75 0.76 -
P/NAPS 0.39 0.43 0.20 0.46 0.53 0.46 0.45 -9.10%

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