[KUCHAI] YoY TTM Result on 31-Dec-2016 [#2]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- -182.54%
YoY- 30.47%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 7,082 7,752 5,969 6,222 6,423 5,623 6,154 2.36%
PBT 6,379 16,196 91,779 -19,276 -27,510 62,245 21,378 -18.24%
Tax -369 -86 -164 -41 -273 -186 -41 44.20%
NP 6,010 16,110 91,615 -19,317 -27,783 62,059 21,337 -19.02%
-
NP to SH 6,010 16,110 91,615 -19,317 -27,783 62,059 21,337 -19.02%
-
Tax Rate 5.78% 0.53% 0.18% - - 0.30% 0.19% -
Total Cost 1,072 -8,358 -85,646 25,539 34,206 -56,436 -15,183 -
-
Net Worth 453,261 478,011 541,481 470,238 484,117 408,873 332,594 5.29%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 1,732 - - - - - 1,134 7.31%
Div Payout % 28.83% - - - - - 5.32% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 453,261 478,011 541,481 470,238 484,117 408,873 332,594 5.29%
NOSH 123,747 123,747 123,747 123,747 123,747 123,747 123,747 0.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 84.86% 207.82% 1,534.85% -310.46% -432.55% 1,103.66% 346.72% -
ROE 1.33% 3.37% 16.92% -4.11% -5.74% 15.18% 6.42% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 5.72 6.26 4.82 5.03 5.18 4.54 5.01 2.23%
EPS 4.86 13.02 74.03 -15.61 -22.41 50.15 17.38 -19.12%
DPS 1.40 0.00 0.00 0.00 0.00 0.00 0.94 6.86%
NAPS 3.6628 3.8628 4.3757 3.80 3.9056 3.3041 2.7099 5.14%
Adjusted Per Share Value based on latest NOSH - 123,747
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 5.72 6.26 4.82 5.03 5.19 4.54 4.97 2.36%
EPS 4.86 13.02 74.03 -15.61 -22.45 50.15 17.24 -19.01%
DPS 1.40 0.00 0.00 0.00 0.00 0.00 0.92 7.24%
NAPS 3.6628 3.8628 4.3757 3.80 3.9121 3.3041 2.6877 5.29%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.70 1.72 1.42 1.16 1.24 1.26 1.18 -
P/RPS 29.70 27.46 29.44 23.07 23.93 27.73 23.53 3.95%
P/EPS 35.00 13.21 1.92 -7.43 -5.53 2.51 6.79 31.41%
EY 2.86 7.57 52.14 -13.46 -18.08 39.80 14.73 -23.89%
DY 0.82 0.00 0.00 0.00 0.00 0.00 0.80 0.41%
P/NAPS 0.46 0.45 0.32 0.31 0.32 0.38 0.44 0.74%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 28/02/19 28/02/18 27/02/17 26/02/16 17/02/15 27/02/14 -
Price 1.62 1.63 2.56 1.19 1.21 1.41 1.26 -
P/RPS 28.31 26.02 53.07 23.67 23.35 31.03 25.13 2.00%
P/EPS 33.36 12.52 3.46 -7.62 -5.40 2.81 7.25 28.95%
EY 3.00 7.99 28.92 -13.12 -18.52 35.57 13.80 -22.44%
DY 0.86 0.00 0.00 0.00 0.00 0.00 0.75 2.30%
P/NAPS 0.44 0.42 0.59 0.31 0.31 0.43 0.46 -0.73%

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