[KUCHAI] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -122.74%
YoY- -128.88%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 18,448 6,116 4,720 4,840 5,372 4,912 5,124 23.78%
PBT 15,332 -52,924 -4,540 16,084 -2,080 -252 26,508 -8.71%
Tax -552 -892 -68 -128 -100 -132 -100 32.92%
NP 14,780 -53,816 -4,608 15,956 -2,180 -384 26,408 -9.21%
-
NP to SH 14,780 -53,816 -4,608 15,956 -2,180 -384 26,408 -9.21%
-
Tax Rate 3.60% - - 0.80% - - 0.38% -
Total Cost 3,668 59,932 9,328 -11,116 7,552 5,296 -21,284 -
-
Net Worth 352,915 314,231 474,137 420,976 463,285 518,328 532,818 -6.63%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 352,915 314,231 474,137 420,976 463,285 518,328 532,818 -6.63%
NOSH 123,747 123,747 123,747 123,747 123,747 123,747 123,747 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 80.12% -879.92% -97.63% 329.67% -40.58% -7.82% 515.38% -
ROE 4.19% -17.13% -0.97% 3.79% -0.47% -0.07% 4.96% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 14.91 4.94 3.81 3.91 4.34 3.97 4.14 23.79%
EPS 11.96 -43.48 -3.72 12.88 -1.76 -0.32 21.36 -9.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8519 2.5393 3.8315 3.4019 3.7438 4.1886 4.3057 -6.63%
Adjusted Per Share Value based on latest NOSH - 123,747
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 14.91 4.94 3.81 3.91 4.34 3.97 4.14 23.79%
EPS 11.96 -43.48 -3.72 12.88 -1.76 -0.32 21.36 -9.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8519 2.5393 3.8315 3.4019 3.7438 4.1886 4.3057 -6.63%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.32 1.32 1.77 1.25 1.70 1.95 1.50 -
P/RPS 8.85 26.71 46.41 31.96 39.16 49.13 36.23 -20.92%
P/EPS 11.05 -3.04 -47.53 9.69 -96.50 -628.40 7.03 7.82%
EY 9.05 -32.95 -2.10 10.32 -1.04 -0.16 14.23 -7.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.52 0.46 0.37 0.45 0.47 0.35 4.65%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/11/23 29/11/22 26/11/21 27/11/20 29/11/19 30/11/18 30/11/17 -
Price 1.29 1.36 1.76 1.28 1.68 1.88 1.45 -
P/RPS 8.65 27.52 46.14 32.73 38.70 47.36 35.02 -20.78%
P/EPS 10.80 -3.13 -47.26 9.93 -95.36 -605.85 6.79 8.03%
EY 9.26 -31.98 -2.12 10.07 -1.05 -0.17 14.72 -7.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.54 0.46 0.38 0.45 0.45 0.34 4.78%

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