[KUB] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 14.13%
YoY- -20.2%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 420,836 403,068 676,387 702,688 704,914 727,052 947,856 -41.88%
PBT 37,804 72,192 13,126 17,500 12,768 10,272 5,491 263.18%
Tax -22,972 -29,988 -8,651 -7,216 -4,540 -5,156 302 -
NP 14,832 42,204 4,475 10,284 8,228 5,116 5,793 87.47%
-
NP to SH 15,326 41,688 2,294 7,608 6,666 3,556 4,846 115.91%
-
Tax Rate 60.77% 41.54% 65.91% 41.23% 35.56% 50.19% -5.50% -
Total Cost 406,004 360,864 671,912 692,404 696,686 721,936 942,063 -43.03%
-
Net Worth 278,232 278,232 267,103 278,232 278,232 272,667 272,667 1.35%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 278,232 278,232 267,103 278,232 278,232 272,667 272,667 1.35%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.52% 10.47% 0.66% 1.46% 1.17% 0.70% 0.61% -
ROE 5.51% 14.98% 0.86% 2.73% 2.40% 1.30% 1.78% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 75.63 72.43 121.55 126.28 126.68 130.66 170.34 -41.88%
EPS 2.76 7.48 0.41 1.37 1.20 0.64 0.87 116.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.50 0.48 0.50 0.50 0.49 0.49 1.35%
Adjusted Per Share Value based on latest NOSH - 556,465
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 75.52 72.33 121.38 126.10 126.50 130.47 170.09 -41.88%
EPS 2.75 7.48 0.41 1.37 1.20 0.64 0.87 115.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4993 0.4993 0.4793 0.4993 0.4993 0.4893 0.4893 1.36%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.38 0.41 0.38 0.57 0.575 0.425 0.405 -
P/RPS 0.50 0.57 0.31 0.45 0.45 0.33 0.24 63.33%
P/EPS 13.80 5.47 92.18 41.69 48.00 66.51 46.51 -55.61%
EY 7.25 18.27 1.08 2.40 2.08 1.50 2.15 125.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.82 0.79 1.14 1.15 0.87 0.83 -5.71%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 29/05/15 26/02/15 25/11/14 26/08/14 26/05/14 28/02/14 -
Price 0.295 0.395 0.42 0.54 0.55 0.52 0.435 -
P/RPS 0.39 0.55 0.35 0.43 0.43 0.40 0.26 31.13%
P/EPS 10.71 5.27 101.88 39.50 45.91 81.37 49.95 -64.27%
EY 9.34 18.97 0.98 2.53 2.18 1.23 2.00 180.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.79 0.88 1.08 1.10 1.06 0.89 -24.02%

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