[KUCHAI] YoY Cumulative Quarter Result on 30-Jun-2012 [#4]

Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -89.78%
YoY- -189.08%
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 5,806 5,636 5,872 3,702 3,553 3,942 3,064 11.23%
PBT 24,046 55,447 46,730 -14,296 -4,916 69,131 -80,610 -
Tax -365 -48 -52 -57 -49 -78 -188 11.68%
NP 23,681 55,399 46,678 -14,353 -4,965 69,053 -80,798 -
-
NP to SH 23,681 55,399 46,678 -14,353 -4,965 69,053 -80,798 -
-
Tax Rate 1.52% 0.09% 0.11% - - 0.11% - -
Total Cost -17,875 -49,763 -40,806 18,055 8,518 -65,111 83,862 -
-
Net Worth 476,532 380,424 320,660 273,948 285,051 284,095 226,053 13.22%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 476,532 380,424 320,660 273,948 285,051 284,095 226,053 13.22%
NOSH 123,774 123,747 120,703 120,703 121,097 120,722 120,774 0.40%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 407.87% 982.95% 794.93% -387.71% -139.74% 1,751.73% -2,637.01% -
ROE 4.97% 14.56% 14.56% -5.24% -1.74% 24.31% -35.74% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 4.69 4.55 4.86 3.07 2.93 3.27 2.54 10.75%
EPS 19.14 45.14 38.70 -11.90 -4.10 57.20 -66.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.85 3.0742 2.6566 2.2696 2.3539 2.3533 1.8717 12.76%
Adjusted Per Share Value based on latest NOSH - 120,703
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 4.69 4.55 4.75 2.99 2.87 3.19 2.48 11.19%
EPS 19.14 45.14 37.72 -11.60 -4.01 55.80 -65.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8508 3.0742 2.5913 2.2138 2.3035 2.2958 1.8267 13.22%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.33 1.46 1.16 0.87 1.05 0.81 0.69 -
P/RPS 28.35 32.06 23.84 28.37 35.79 24.81 27.20 0.69%
P/EPS 6.95 3.26 3.00 -7.32 -25.61 1.42 -1.03 -
EY 14.39 30.66 33.34 -13.67 -3.90 70.62 -96.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.47 0.44 0.38 0.45 0.34 0.37 -0.92%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 28/08/14 30/08/13 28/08/12 25/08/11 27/08/10 28/08/09 -
Price 1.15 1.40 1.25 0.91 0.94 0.83 0.83 -
P/RPS 24.52 30.74 25.69 29.67 32.04 25.42 32.72 -4.69%
P/EPS 6.01 3.13 3.23 -7.65 -22.93 1.45 -1.24 -
EY 16.64 31.98 30.94 -13.07 -4.36 68.92 -80.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.46 0.47 0.40 0.40 0.35 0.44 -6.18%

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