[KUCHAI] QoQ TTM Result on 31-Dec-2019 [#2]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 235.38%
YoY- -62.69%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 7,089 7,222 7,204 7,082 6,995 6,880 7,763 -5.85%
PBT 7,365 2,824 58 6,379 2,159 2,616 -4,873 -
Tax -139 -132 -325 -369 -367 -375 -113 14.76%
NP 7,226 2,692 -267 6,010 1,792 2,241 -4,986 -
-
NP to SH 7,226 2,692 -267 6,010 1,792 2,241 -4,986 -
-
Tax Rate 1.89% 4.67% 560.34% 5.78% 17.00% 14.33% - -
Total Cost -137 4,530 7,471 1,072 5,203 4,639 12,749 -
-
Net Worth 420,976 439,377 407,710 453,261 463,285 496,499 491,128 -9.73%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 1,732 1,732 1,732 1,732 - - - -
Div Payout % 23.98% 64.36% 0.00% 28.83% - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 420,976 439,377 407,710 453,261 463,285 496,499 491,128 -9.73%
NOSH 123,747 123,747 123,747 123,747 123,747 123,747 123,747 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 101.93% 37.27% -3.71% 84.86% 25.62% 32.57% -64.23% -
ROE 1.72% 0.61% -0.07% 1.33% 0.39% 0.45% -1.02% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 5.73 5.84 5.82 5.72 5.65 5.56 6.27 -5.81%
EPS 5.84 2.18 -0.22 4.86 1.45 1.81 -4.03 -
DPS 1.40 1.40 1.40 1.40 0.00 0.00 0.00 -
NAPS 3.4019 3.5506 3.2947 3.6628 3.7438 4.0122 3.9688 -9.73%
Adjusted Per Share Value based on latest NOSH - 123,747
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 5.73 5.84 5.82 5.72 5.65 5.56 6.27 -5.81%
EPS 5.84 2.18 -0.22 4.86 1.45 1.81 -4.03 -
DPS 1.40 1.40 1.40 1.40 0.00 0.00 0.00 -
NAPS 3.4019 3.5506 3.2947 3.6628 3.7438 4.0122 3.9688 -9.73%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.25 1.25 1.07 1.70 1.70 1.65 1.56 -
P/RPS 21.82 21.42 18.38 29.70 30.07 29.68 24.87 -8.33%
P/EPS 21.41 57.46 -495.92 35.00 117.39 91.11 -38.72 -
EY 4.67 1.74 -0.20 2.86 0.85 1.10 -2.58 -
DY 1.12 1.12 1.31 0.82 0.00 0.00 0.00 -
P/NAPS 0.37 0.35 0.32 0.46 0.45 0.41 0.39 -3.43%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 28/08/20 25/06/20 26/02/20 29/11/19 22/08/19 29/05/19 -
Price 1.28 1.31 1.27 1.62 1.68 1.84 1.62 -
P/RPS 22.34 22.45 21.82 28.31 29.72 33.10 25.82 -9.17%
P/EPS 21.92 60.22 -588.61 33.36 116.01 101.60 -40.21 -
EY 4.56 1.66 -0.17 3.00 0.86 0.98 -2.49 -
DY 1.09 1.07 1.10 0.86 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.39 0.44 0.45 0.46 0.41 -4.92%

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