[KUCHAI] QoQ TTM Result on 31-Mar-2021 [#3]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 53.94%
YoY- 5172.66%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 6,907 6,890 6,920 6,894 6,986 7,089 7,222 -2.92%
PBT 13,178 15,190 20,346 13,759 8,952 7,365 2,824 178.46%
Tax -53 -69 -84 -215 -154 -139 -132 -45.48%
NP 13,125 15,121 20,262 13,544 8,798 7,226 2,692 186.70%
-
NP to SH 13,125 15,121 20,262 13,544 8,798 7,226 2,692 186.70%
-
Tax Rate 0.40% 0.45% 0.41% 1.56% 1.72% 1.89% 4.67% -
Total Cost -6,218 -8,231 -13,342 -6,650 -1,812 -137 4,530 -
-
Net Worth 467,505 474,137 485,671 474,274 441,060 420,976 439,377 4.21%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - 1,423 1,423 1,423 1,423 1,732 1,732 -
Div Payout % - 9.41% 7.02% 10.51% 16.18% 23.98% 64.36% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 467,505 474,137 485,671 474,274 441,060 420,976 439,377 4.21%
NOSH 123,747 123,747 123,747 123,747 123,747 123,747 123,747 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 190.02% 219.46% 292.80% 196.46% 125.94% 101.93% 37.27% -
ROE 2.81% 3.19% 4.17% 2.86% 1.99% 1.72% 0.61% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 5.58 5.57 5.59 5.57 5.65 5.73 5.84 -2.98%
EPS 10.61 12.22 16.37 10.94 7.11 5.84 2.18 186.36%
DPS 0.00 1.15 1.15 1.15 1.15 1.40 1.40 -
NAPS 3.7779 3.8315 3.9247 3.8326 3.5642 3.4019 3.5506 4.21%
Adjusted Per Share Value based on latest NOSH - 123,747
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 5.58 5.57 5.59 5.57 5.65 5.73 5.84 -2.98%
EPS 10.61 12.22 16.37 10.95 7.11 5.84 2.18 186.36%
DPS 0.00 1.15 1.15 1.15 1.15 1.40 1.40 -
NAPS 3.7781 3.8317 3.9249 3.8328 3.5644 3.4021 3.5508 4.21%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.80 1.77 1.58 1.57 1.50 1.25 1.25 -
P/RPS 32.25 31.79 28.25 28.18 26.57 21.82 21.42 31.26%
P/EPS 16.97 14.49 9.65 14.34 21.10 21.41 57.46 -55.55%
EY 5.89 6.90 10.36 6.97 4.74 4.67 1.74 124.94%
DY 0.00 0.65 0.73 0.73 0.77 1.12 1.12 -
P/NAPS 0.48 0.46 0.40 0.41 0.42 0.37 0.35 23.36%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 26/11/21 30/08/21 27/05/21 26/02/21 27/11/20 28/08/20 -
Price 1.76 1.76 1.64 1.63 1.52 1.28 1.31 -
P/RPS 31.53 31.61 29.33 29.26 26.92 22.34 22.45 25.33%
P/EPS 16.59 14.40 10.02 14.89 21.38 21.92 60.22 -57.56%
EY 6.03 6.94 9.98 6.71 4.68 4.56 1.66 135.75%
DY 0.00 0.65 0.70 0.71 0.76 1.09 1.07 -
P/NAPS 0.47 0.46 0.42 0.43 0.43 0.38 0.37 17.23%

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