[KUCHAI] YoY Cumulative Quarter 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- 434.86%
YoY- 193.88%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 2,248 1,553 1,566 1,802 1,600 1,632 1,533 6.58%
PBT -13,090 830 7,998 1,870 -1,893 33,827 -12,969 0.15%
Tax -94 -36 -67 -45 -51 -53 7 -
NP -13,184 794 7,931 1,825 -1,944 33,774 -12,962 0.28%
-
NP to SH -13,184 794 7,931 1,825 -1,944 33,774 -12,962 0.28%
-
Tax Rate - 4.34% 0.84% 2.41% - 0.16% - -
Total Cost 15,432 759 -6,365 -23 3,544 -32,142 14,495 1.04%
-
Net Worth 313,773 467,505 441,060 453,261 478,011 541,481 470,239 -6.51%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - 1,423 1,732 - - - -
Div Payout % - - 17.94% 94.93% - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 313,773 467,505 441,060 453,261 478,011 541,481 470,239 -6.51%
NOSH 123,747 123,747 123,747 123,747 123,747 123,747 123,747 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -586.48% 51.13% 506.45% 101.28% -121.50% 2,069.49% -845.53% -
ROE -4.20% 0.17% 1.80% 0.40% -0.41% 6.24% -2.76% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 1.82 1.25 1.27 1.46 1.29 1.32 1.24 6.60%
EPS -10.65 0.64 6.41 1.47 -1.57 27.29 -10.47 0.28%
DPS 0.00 0.00 1.15 1.40 0.00 0.00 0.00 -
NAPS 2.5356 3.7779 3.5642 3.6628 3.8628 4.3757 3.80 -6.51%
Adjusted Per Share Value based on latest NOSH - 123,747
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 1.82 1.25 1.27 1.46 1.29 1.32 1.24 6.60%
EPS -10.65 0.64 6.41 1.47 -1.57 27.29 -10.47 0.28%
DPS 0.00 0.00 1.15 1.40 0.00 0.00 0.00 -
NAPS 2.5356 3.7779 3.5642 3.6628 3.8628 4.3757 3.80 -6.51%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.32 1.80 1.50 1.70 1.72 1.42 1.16 -
P/RPS 72.66 143.43 118.53 116.74 133.03 107.67 93.64 -4.13%
P/EPS -12.39 280.54 23.40 115.27 -109.49 5.20 -11.07 1.89%
EY -8.07 0.36 4.27 0.87 -0.91 19.22 -9.03 -1.85%
DY 0.00 0.00 0.77 0.82 0.00 0.00 0.00 -
P/NAPS 0.52 0.48 0.42 0.46 0.45 0.32 0.31 8.99%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 28/02/22 26/02/21 26/02/20 28/02/19 28/02/18 27/02/17 -
Price 1.32 1.76 1.52 1.62 1.63 2.56 1.19 -
P/RPS 72.66 140.24 120.11 111.25 126.07 194.11 96.06 -4.54%
P/EPS -12.39 274.30 23.72 109.85 -103.76 9.38 -11.36 1.45%
EY -8.07 0.36 4.22 0.91 -0.96 10.66 -8.80 -1.43%
DY 0.00 0.00 0.76 0.86 0.00 0.00 0.00 -
P/NAPS 0.52 0.47 0.43 0.44 0.42 0.59 0.31 8.99%

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