[KUCHAI] YoY TTM Result on 30-Sep-2024 [#1]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
27-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
30-Sep-2024 [#1]
Profit Trend
QoQ- 9.85%
YoY- -50.08%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 12,757 12,715 7,934 6,890 7,089 6,995 7,731 8.69%
PBT 14,589 28,726 -111,153 15,190 7,365 2,159 45,226 -17.17%
Tax -454 -411 -534 -69 -139 -367 -96 29.52%
NP 14,135 28,315 -111,687 15,121 7,226 1,792 45,130 -17.57%
-
NP to SH 14,135 28,315 -111,687 15,121 7,226 1,792 45,130 -17.57%
-
Tax Rate 3.11% 1.43% - 0.45% 1.89% 17.00% 0.21% -
Total Cost -1,378 -15,600 119,621 -8,231 -137 5,203 -37,399 -42.28%
-
Net Worth 415,743 352,915 314,231 474,137 420,976 463,285 518,328 -3.60%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - 1,423 1,732 - - -
Div Payout % - - - 9.41% 23.98% - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 415,743 352,915 314,231 474,137 420,976 463,285 518,328 -3.60%
NOSH 123,740 123,747 123,747 123,747 123,747 123,747 123,747 -0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 110.80% 222.69% -1,407.70% 219.46% 101.93% 25.62% 583.75% -
ROE 3.40% 8.02% -35.54% 3.19% 1.72% 0.39% 8.71% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 10.31 10.27 6.41 5.57 5.73 5.65 6.25 8.69%
EPS 11.42 22.88 -90.25 12.22 5.84 1.45 36.47 -17.58%
DPS 0.00 0.00 0.00 1.15 1.40 0.00 0.00 -
NAPS 3.3598 2.8519 2.5393 3.8315 3.4019 3.7438 4.1886 -3.60%
Adjusted Per Share Value based on latest NOSH - 123,740
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 10.31 10.28 6.41 5.57 5.73 5.65 6.25 8.69%
EPS 11.42 22.88 -90.26 12.22 5.84 1.45 36.47 -17.58%
DPS 0.00 0.00 0.00 1.15 1.40 0.00 0.00 -
NAPS 3.3598 2.8521 2.5394 3.8317 3.4021 3.744 4.1888 -3.60%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.95 1.32 1.32 1.77 1.25 1.70 1.95 -
P/RPS 18.91 12.85 20.59 31.79 21.82 30.07 31.21 -8.00%
P/EPS 17.07 5.77 -1.46 14.49 21.41 117.39 5.35 21.31%
EY 5.86 17.33 -68.37 6.90 4.67 0.85 18.70 -17.56%
DY 0.00 0.00 0.00 0.65 1.12 0.00 0.00 -
P/NAPS 0.58 0.46 0.52 0.46 0.37 0.45 0.47 3.56%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 27/11/24 24/11/23 29/11/22 26/11/21 27/11/20 29/11/19 30/11/18 -
Price 0.965 1.29 1.36 1.76 1.28 1.68 1.88 -
P/RPS 9.36 12.55 21.21 31.61 22.34 29.72 30.09 -17.67%
P/EPS 8.45 5.64 -1.51 14.40 21.92 116.01 5.15 8.59%
EY 11.84 17.74 -66.36 6.94 4.56 0.86 19.40 -7.89%
DY 0.00 0.00 0.00 0.65 1.09 0.00 0.00 -
P/NAPS 0.29 0.45 0.54 0.46 0.38 0.45 0.45 -7.05%

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