[KUCHAI] QoQ TTM Result on 31-Dec-2014 [#2]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -6.76%
YoY- 190.85%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 5,954 5,806 5,683 5,623 5,590 5,605 6,145 -2.08%
PBT -27,643 24,046 60,179 62,245 66,615 55,447 12,835 -
Tax -370 -365 -217 -186 -55 -48 -35 380.98%
NP -28,013 23,681 59,962 62,059 66,560 55,399 12,800 -
-
NP to SH -28,013 23,681 59,962 62,059 66,560 55,399 12,800 -
-
Tax Rate - 1.52% 0.36% 0.30% 0.08% 0.09% 0.27% -
Total Cost 33,967 -17,875 -54,279 -56,436 -60,970 -49,794 -6,655 -
-
Net Worth 499,678 449,166 431,811 408,873 793,600 380,459 347,032 27.48%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - 5,510 5,510 5,510 -
Div Payout % - - - - 8.28% 9.95% 43.05% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 499,678 449,166 431,811 408,873 793,600 380,459 347,032 27.48%
NOSH 123,747 123,747 123,747 123,747 123,747 123,747 123,747 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -470.49% 407.87% 1,055.11% 1,103.66% 1,190.70% 988.39% 208.30% -
ROE -5.61% 5.27% 13.89% 15.18% 8.39% 14.56% 3.69% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 4.81 4.98 4.59 4.54 4.52 4.53 4.97 -2.15%
EPS -22.64 20.30 48.45 50.15 53.78 44.76 10.35 -
DPS 0.00 0.00 0.00 0.00 4.49 4.49 4.49 -
NAPS 4.0379 3.85 3.4891 3.3041 6.4123 3.0742 2.8056 27.44%
Adjusted Per Share Value based on latest NOSH - 123,747
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 4.81 4.69 4.59 4.54 4.52 4.53 4.97 -2.15%
EPS -22.64 19.14 48.46 50.15 53.79 44.77 10.34 -
DPS 0.00 0.00 0.00 0.00 4.45 4.45 4.45 -
NAPS 4.0379 3.6297 3.4895 3.3041 6.4131 3.0745 2.8044 27.48%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.23 1.33 1.39 1.26 1.54 1.46 1.25 -
P/RPS 25.56 26.73 30.27 27.73 34.10 32.24 25.16 1.05%
P/EPS -5.43 6.55 2.87 2.51 2.86 3.26 12.08 -
EY -18.40 15.26 34.86 39.80 34.92 30.66 8.28 -
DY 0.00 0.00 0.00 0.00 2.92 3.08 3.59 -
P/NAPS 0.30 0.35 0.40 0.38 0.24 0.47 0.45 -23.66%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 17/11/15 28/08/15 29/05/15 17/02/15 27/11/14 28/08/14 23/05/14 -
Price 1.29 1.15 1.35 1.41 1.30 1.40 1.48 -
P/RPS 26.81 23.11 29.40 31.03 28.78 30.91 29.79 -6.77%
P/EPS -5.70 5.67 2.79 2.81 2.42 3.13 14.30 -
EY -17.55 17.65 35.89 35.57 41.37 31.97 6.99 -
DY 0.00 0.00 0.00 0.00 3.45 3.21 3.03 -
P/NAPS 0.32 0.30 0.39 0.43 0.20 0.46 0.53 -28.54%

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