[KUCHAI] QoQ TTM Result on 30-Sep-2012 [#1]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 358.01%
YoY- 245.07%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 5,872 3,770 3,722 3,654 3,702 3,549 3,588 38.91%
PBT 46,730 45,901 42,061 37,085 -14,296 -1,452 -25,488 -
Tax -52 -59 -56 -53 -57 -37 -39 21.16%
NP 46,678 45,842 42,005 37,032 -14,353 -1,489 -25,527 -
-
NP to SH 46,678 45,842 42,005 37,032 -14,353 -1,489 -25,527 -
-
Tax Rate 0.11% 0.13% 0.13% 0.14% - - - -
Total Cost -40,806 -42,072 -38,283 -33,378 18,055 5,038 29,115 -
-
Net Worth 320,660 323,775 303,267 298,946 273,948 275,155 248,056 18.68%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 675 675 675 675 674 674 1,275 -34.58%
Div Payout % 1.45% 1.47% 1.61% 1.83% 0.00% 0.00% 0.00% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 320,660 323,775 303,267 298,946 273,948 275,155 248,056 18.68%
NOSH 120,703 120,703 120,703 120,703 120,703 120,703 115,300 3.10%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 794.93% 1,215.97% 1,128.56% 1,013.46% -387.71% -41.96% -711.45% -
ROE 14.56% 14.16% 13.85% 12.39% -5.24% -0.54% -10.29% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.86 3.12 3.08 3.03 3.07 2.94 3.11 34.70%
EPS 38.67 37.98 34.80 30.68 -11.89 -1.23 -22.14 -
DPS 0.56 0.56 0.56 0.56 0.56 0.56 1.11 -36.65%
NAPS 2.6566 2.6824 2.5125 2.4767 2.2696 2.2796 2.1514 15.11%
Adjusted Per Share Value based on latest NOSH - 120,703
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.75 3.05 3.01 2.95 2.99 2.87 2.90 38.99%
EPS 37.72 37.04 33.94 29.93 -11.60 -1.20 -20.63 -
DPS 0.55 0.55 0.55 0.55 0.55 0.55 1.03 -34.20%
NAPS 2.5913 2.6164 2.4507 2.4158 2.2138 2.2235 2.0045 18.68%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.16 1.12 1.02 0.93 0.87 0.92 0.87 -
P/RPS 23.84 35.86 33.08 30.72 28.37 31.29 27.96 -10.09%
P/EPS 3.00 2.95 2.93 3.03 -7.32 -74.58 -3.93 -
EY 33.34 33.91 34.12 32.99 -13.67 -1.34 -25.45 -
DY 0.48 0.50 0.55 0.60 0.64 0.61 1.27 -47.75%
P/NAPS 0.44 0.42 0.41 0.38 0.38 0.40 0.40 6.56%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 28/02/13 21/11/12 28/08/12 29/05/12 29/02/12 -
Price 1.25 1.17 1.13 0.98 0.91 0.87 0.95 -
P/RPS 25.69 37.46 36.65 32.37 29.67 29.59 30.53 -10.87%
P/EPS 3.23 3.08 3.25 3.19 -7.65 -70.53 -4.29 -
EY 30.94 32.46 30.80 31.31 -13.07 -1.42 -23.30 -
DY 0.45 0.48 0.50 0.57 0.61 0.64 1.16 -46.83%
P/NAPS 0.47 0.44 0.45 0.40 0.40 0.38 0.44 4.49%

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