[KUB] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -2.61%
YoY- 1025.28%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 554,498 594,360 495,772 485,934 502,766 506,996 465,503 12.38%
PBT 39,496 42,000 32,334 30,882 29,002 30,548 16,587 78.41%
Tax -9,036 -9,888 -10,792 -11,684 -10,514 -7,876 -7,477 13.47%
NP 30,460 32,112 21,542 19,198 18,488 22,672 9,110 123.76%
-
NP to SH 30,738 32,172 22,628 20,000 20,536 24,840 7,864 148.34%
-
Tax Rate 22.88% 23.54% 33.38% 37.83% 36.25% 25.78% 45.08% -
Total Cost 524,038 562,248 474,230 466,736 484,278 484,324 456,393 9.66%
-
Net Worth 311,834 306,204 294,926 289,361 283,797 283,797 278,232 7.90%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 311,834 306,204 294,926 289,361 283,797 283,797 278,232 7.90%
NOSH 556,847 556,736 556,465 556,465 556,465 556,465 556,465 0.04%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 5.49% 5.40% 4.35% 3.95% 3.68% 4.47% 1.96% -
ROE 9.86% 10.51% 7.67% 6.91% 7.24% 8.75% 2.83% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 99.58 106.76 89.09 87.33 90.35 91.11 83.65 12.33%
EPS 5.52 5.80 4.07 3.60 3.70 4.48 1.41 148.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.55 0.53 0.52 0.51 0.51 0.50 7.85%
Adjusted Per Share Value based on latest NOSH - 556,465
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 99.50 106.66 88.97 87.20 90.22 90.98 83.53 12.38%
EPS 5.52 5.77 4.06 3.59 3.69 4.46 1.41 148.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5596 0.5495 0.5292 0.5193 0.5093 0.5093 0.4993 7.90%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.49 0.57 0.40 0.425 0.37 0.285 0.29 -
P/RPS 0.49 0.53 0.45 0.49 0.41 0.31 0.35 25.17%
P/EPS 8.88 9.86 9.84 11.82 10.03 6.38 20.52 -42.81%
EY 11.27 10.14 10.17 8.46 9.97 15.66 4.87 75.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.04 0.75 0.82 0.73 0.56 0.58 32.07%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 22/05/17 28/02/17 29/11/16 29/08/16 30/05/16 29/02/16 -
Price 0.51 0.595 0.46 0.32 0.40 0.37 0.26 -
P/RPS 0.51 0.56 0.52 0.37 0.44 0.41 0.31 39.40%
P/EPS 9.24 10.30 11.31 8.90 10.84 8.29 18.40 -36.84%
EY 10.82 9.71 8.84 11.23 9.23 12.06 5.44 58.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.08 0.87 0.62 0.78 0.73 0.52 45.26%

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