[KUB] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -1281.92%
YoY- -180.01%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 437,528 400,483 386,521 406,952 396,936 480,074 508,686 -9.54%
PBT 24,744 21,287 -12,158 -17,124 10,356 11,529 5,788 163.17%
Tax -4,084 -3,277 -5,261 -5,840 -10,144 -31,024 17,996 -
NP 20,660 18,010 -17,420 -22,964 212 -19,495 23,784 -8.95%
-
NP to SH 19,724 17,308 -13,638 -18,438 1,560 1,177 28,986 -22.61%
-
Tax Rate 16.51% 15.39% - - 97.95% 269.10% -310.92% -
Total Cost 416,868 382,473 403,941 429,916 396,724 499,569 484,902 -9.57%
-
Net Worth 339,443 333,879 306,055 306,055 317,185 317,185 333,879 1.10%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 339,443 333,879 306,055 306,055 317,185 317,185 333,879 1.10%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 4.72% 4.50% -4.51% -5.64% 0.05% -4.06% 4.68% -
ROE 5.81% 5.18% -4.46% -6.02% 0.49% 0.37% 8.68% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 78.63 71.97 69.46 73.13 71.33 86.27 91.41 -9.54%
EPS 3.56 3.11 -2.45 -3.32 0.28 0.22 5.21 -22.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.60 0.55 0.55 0.57 0.57 0.60 1.10%
Adjusted Per Share Value based on latest NOSH - 556,465
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 78.51 71.87 69.36 73.03 71.23 86.15 91.28 -9.55%
EPS 3.54 3.11 -2.45 -3.31 0.28 0.21 5.20 -22.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6091 0.5991 0.5492 0.5492 0.5692 0.5692 0.5991 1.10%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.20 0.335 0.32 0.32 0.405 0.235 0.31 -
P/RPS 0.25 0.47 0.46 0.44 0.57 0.27 0.34 -18.51%
P/EPS 5.64 10.77 -13.06 -9.66 144.47 111.10 5.95 -3.50%
EY 17.72 9.28 -7.66 -10.35 0.69 0.90 16.80 3.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.56 0.58 0.58 0.71 0.41 0.52 -26.13%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 21/05/20 27/02/20 28/11/19 29/08/19 30/05/19 27/02/19 30/11/18 -
Price 0.46 0.315 0.325 0.335 0.335 0.40 0.23 -
P/RPS 0.59 0.44 0.47 0.46 0.47 0.46 0.25 77.16%
P/EPS 12.98 10.13 -13.26 -10.11 119.50 189.11 4.42 104.93%
EY 7.71 9.87 -7.54 -9.89 0.84 0.53 22.65 -51.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.53 0.59 0.61 0.59 0.70 0.38 57.27%

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