[KUCHAI] YoY Annualized Quarter Result on 30-Jun-2011 [#4]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 66.27%
YoY- -107.19%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 5,636 5,872 3,702 3,553 3,942 3,064 5,619 0.05%
PBT 55,447 46,730 -14,296 -4,916 69,131 -80,610 17,362 21.34%
Tax -48 -52 -57 -49 -78 -188 -429 -30.57%
NP 55,399 46,678 -14,353 -4,965 69,053 -80,798 16,933 21.83%
-
NP to SH 55,399 46,678 -14,353 -4,965 69,053 -80,798 16,933 21.83%
-
Tax Rate 0.09% 0.11% - - 0.11% - 2.47% -
Total Cost -49,763 -40,806 18,055 8,518 -65,111 83,862 -11,314 27.98%
-
Net Worth 380,424 320,660 273,948 285,051 284,095 226,053 303,112 3.85%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 380,424 320,660 273,948 285,051 284,095 226,053 303,112 3.85%
NOSH 123,747 120,703 120,703 121,097 120,722 120,774 120,949 0.38%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 982.95% 794.93% -387.71% -139.74% 1,751.73% -2,637.01% 301.35% -
ROE 14.56% 14.56% -5.24% -1.74% 24.31% -35.74% 5.59% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 4.55 4.86 3.07 2.93 3.27 2.54 4.65 -0.36%
EPS 45.14 38.70 -11.90 -4.10 57.20 -66.90 14.00 21.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0742 2.6566 2.2696 2.3539 2.3533 1.8717 2.5061 3.46%
Adjusted Per Share Value based on latest NOSH - 121,480
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 4.55 4.75 2.99 2.87 3.19 2.48 4.54 0.03%
EPS 45.14 37.72 -11.60 -4.01 55.80 -65.29 13.68 22.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0742 2.5913 2.2138 2.3035 2.2958 1.8267 2.4494 3.85%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.46 1.16 0.87 1.05 0.81 0.69 0.90 -
P/RPS 32.06 23.84 28.37 35.79 24.81 27.20 19.37 8.75%
P/EPS 3.26 3.00 -7.32 -25.61 1.42 -1.03 6.43 -10.69%
EY 30.66 33.34 -13.67 -3.90 70.62 -96.96 15.56 11.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.44 0.38 0.45 0.34 0.37 0.36 4.54%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 30/08/13 28/08/12 25/08/11 27/08/10 28/08/09 29/08/08 -
Price 1.40 1.25 0.91 0.94 0.83 0.83 0.82 -
P/RPS 30.74 25.69 29.67 32.04 25.42 32.72 17.65 9.68%
P/EPS 3.13 3.23 -7.65 -22.93 1.45 -1.24 5.86 -9.91%
EY 31.98 30.94 -13.07 -4.36 68.92 -80.60 17.07 11.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.40 0.40 0.35 0.44 0.33 5.68%

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