[KUCHAI] QoQ TTM Result on 30-Sep-2020 [#1]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 168.42%
YoY- 303.24%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 6,920 6,894 6,986 7,089 7,222 7,204 7,082 -1.53%
PBT 20,346 13,759 8,952 7,365 2,824 58 6,379 116.83%
Tax -84 -215 -154 -139 -132 -325 -369 -62.75%
NP 20,262 13,544 8,798 7,226 2,692 -267 6,010 125.00%
-
NP to SH 20,262 13,544 8,798 7,226 2,692 -267 6,010 125.00%
-
Tax Rate 0.41% 1.56% 1.72% 1.89% 4.67% 560.34% 5.78% -
Total Cost -13,342 -6,650 -1,812 -137 4,530 7,471 1,072 -
-
Net Worth 485,671 474,274 441,060 420,976 439,377 407,710 453,261 4.71%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 1,423 1,423 1,423 1,732 1,732 1,732 1,732 -12.28%
Div Payout % 7.02% 10.51% 16.18% 23.98% 64.36% 0.00% 28.83% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 485,671 474,274 441,060 420,976 439,377 407,710 453,261 4.71%
NOSH 123,747 123,747 123,747 123,747 123,747 123,747 123,747 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 292.80% 196.46% 125.94% 101.93% 37.27% -3.71% 84.86% -
ROE 4.17% 2.86% 1.99% 1.72% 0.61% -0.07% 1.33% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 5.59 5.57 5.65 5.73 5.84 5.82 5.72 -1.52%
EPS 16.37 10.94 7.11 5.84 2.18 -0.22 4.86 124.86%
DPS 1.15 1.15 1.15 1.40 1.40 1.40 1.40 -12.30%
NAPS 3.9247 3.8326 3.5642 3.4019 3.5506 3.2947 3.6628 4.71%
Adjusted Per Share Value based on latest NOSH - 123,747
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 5.59 5.57 5.65 5.73 5.84 5.82 5.72 -1.52%
EPS 16.37 10.94 7.11 5.84 2.18 -0.22 4.86 124.86%
DPS 1.15 1.15 1.15 1.40 1.40 1.40 1.40 -12.30%
NAPS 3.9247 3.8326 3.5642 3.4019 3.5506 3.2947 3.6628 4.71%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.58 1.57 1.50 1.25 1.25 1.07 1.70 -
P/RPS 28.25 28.18 26.57 21.82 21.42 18.38 29.70 -3.28%
P/EPS 9.65 14.34 21.10 21.41 57.46 -495.92 35.00 -57.67%
EY 10.36 6.97 4.74 4.67 1.74 -0.20 2.86 136.04%
DY 0.73 0.73 0.77 1.12 1.12 1.31 0.82 -7.46%
P/NAPS 0.40 0.41 0.42 0.37 0.35 0.32 0.46 -8.90%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/08/21 27/05/21 26/02/21 27/11/20 28/08/20 25/06/20 26/02/20 -
Price 1.64 1.63 1.52 1.28 1.31 1.27 1.62 -
P/RPS 29.33 29.26 26.92 22.34 22.45 21.82 28.31 2.38%
P/EPS 10.02 14.89 21.38 21.92 60.22 -588.61 33.36 -55.18%
EY 9.98 6.71 4.68 4.56 1.66 -0.17 3.00 123.00%
DY 0.70 0.71 0.76 1.09 1.07 1.10 0.86 -12.83%
P/NAPS 0.42 0.43 0.43 0.38 0.37 0.39 0.44 -3.05%

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