[KUB] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -88.4%
YoY- -76.64%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 502,766 506,996 465,503 416,200 420,836 403,068 676,387 -17.95%
PBT 29,002 30,548 16,587 23,706 37,804 72,192 13,126 69.72%
Tax -10,514 -7,876 -7,477 -20,778 -22,972 -29,988 -8,651 13.89%
NP 18,488 22,672 9,110 2,928 14,832 42,204 4,475 157.69%
-
NP to SH 20,536 24,840 7,864 1,777 15,326 41,688 2,294 331.71%
-
Tax Rate 36.25% 25.78% 45.08% 87.65% 60.77% 41.54% 65.91% -
Total Cost 484,278 484,324 456,393 413,272 406,004 360,864 671,912 -19.62%
-
Net Worth 283,797 283,797 278,232 272,667 278,232 278,232 267,103 4.12%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 283,797 283,797 278,232 272,667 278,232 278,232 267,103 4.12%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 3.68% 4.47% 1.96% 0.70% 3.52% 10.47% 0.66% -
ROE 7.24% 8.75% 2.83% 0.65% 5.51% 14.98% 0.86% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 90.35 91.11 83.65 74.79 75.63 72.43 121.55 -17.95%
EPS 3.70 4.48 1.41 0.32 2.76 7.48 0.41 334.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.51 0.50 0.49 0.50 0.50 0.48 4.12%
Adjusted Per Share Value based on latest NOSH - 556,465
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 90.22 90.98 83.53 74.69 75.52 72.33 121.38 -17.96%
EPS 3.69 4.46 1.41 0.32 2.75 7.48 0.41 333.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5093 0.5093 0.4993 0.4893 0.4993 0.4993 0.4793 4.13%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.37 0.285 0.29 0.33 0.38 0.41 0.38 -
P/RPS 0.41 0.31 0.35 0.44 0.50 0.57 0.31 20.50%
P/EPS 10.03 6.38 20.52 103.32 13.80 5.47 92.18 -77.23%
EY 9.97 15.66 4.87 0.97 7.25 18.27 1.08 340.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.56 0.58 0.67 0.76 0.82 0.79 -5.13%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 30/05/16 29/02/16 27/11/15 26/08/15 29/05/15 26/02/15 -
Price 0.40 0.37 0.26 0.31 0.295 0.395 0.42 -
P/RPS 0.44 0.41 0.31 0.41 0.39 0.55 0.35 16.49%
P/EPS 10.84 8.29 18.40 97.06 10.71 5.27 101.88 -77.57%
EY 9.23 12.06 5.44 1.03 9.34 18.97 0.98 346.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.73 0.52 0.63 0.59 0.79 0.88 -7.73%

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