[KUCHAI] QoQ TTM Result on 31-Dec-2017 [#2]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 84.41%
YoY- 574.27%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 7,731 7,784 5,963 5,969 5,946 5,870 6,233 15.42%
PBT 45,226 51,916 99,054 91,779 49,829 44,983 -29,586 -
Tax -96 -88 -145 -164 -148 -104 -71 22.25%
NP 45,130 51,828 98,909 91,615 49,681 44,879 -29,657 -
-
NP to SH 45,130 51,828 98,909 91,615 49,681 44,879 -29,657 -
-
Tax Rate 0.21% 0.17% 0.15% 0.18% 0.30% 0.23% - -
Total Cost -37,399 -44,044 -92,946 -85,646 -43,735 -39,009 35,890 -
-
Net Worth 518,328 548,076 544,376 541,481 532,818 528,438 493,986 3.25%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 518,328 548,076 544,376 541,481 532,818 528,438 493,986 3.25%
NOSH 123,747 123,747 123,747 123,747 123,747 123,747 123,747 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 583.75% 665.83% 1,658.71% 1,534.85% 835.54% 764.55% -475.81% -
ROE 8.71% 9.46% 18.17% 16.92% 9.32% 8.49% -6.00% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 6.25 6.29 4.82 4.82 4.80 4.74 5.04 15.40%
EPS 36.47 41.88 79.93 74.03 40.15 36.27 -23.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1886 4.429 4.3991 4.3757 4.3057 4.2703 3.9919 3.25%
Adjusted Per Share Value based on latest NOSH - 123,747
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 6.25 6.29 4.82 4.82 4.80 4.74 5.04 15.40%
EPS 36.47 41.88 79.93 74.03 40.15 36.27 -23.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1886 4.429 4.3991 4.3757 4.3057 4.2703 3.9919 3.25%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.95 2.15 2.27 1.42 1.50 1.24 1.21 -
P/RPS 31.21 34.18 47.11 29.44 31.22 26.14 24.02 19.05%
P/EPS 5.35 5.13 2.84 1.92 3.74 3.42 -5.05 -
EY 18.70 19.48 35.21 52.14 26.76 29.25 -19.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.52 0.32 0.35 0.29 0.30 34.85%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 29/08/18 28/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 1.88 2.08 2.26 2.56 1.45 1.50 1.22 -
P/RPS 30.09 33.07 46.90 53.07 30.18 31.62 24.22 15.55%
P/EPS 5.15 4.97 2.83 3.46 3.61 4.14 -5.09 -
EY 19.40 20.14 35.37 28.92 27.69 24.18 -19.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.51 0.59 0.34 0.35 0.31 28.17%

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