[KUB] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -25.56%
YoY- 14.4%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 465,100 543,232 599,277 553,730 554,498 594,360 495,772 -4.17%
PBT 26,826 34,976 40,027 30,965 39,496 42,000 32,334 -11.73%
Tax -7,978 -6,576 -9,161 -9,448 -9,036 -9,888 -10,792 -18.28%
NP 18,848 28,400 30,866 21,517 30,460 32,112 21,542 -8.54%
-
NP to SH 23,044 33,300 32,185 22,880 30,738 32,172 22,628 1.22%
-
Tax Rate 29.74% 18.80% 22.89% 30.51% 22.88% 23.54% 33.38% -
Total Cost 446,252 514,832 568,411 532,213 524,038 562,248 474,230 -3.98%
-
Net Worth 328,314 333,879 322,749 311,620 311,834 306,204 294,926 7.43%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 328,314 333,879 322,749 311,620 311,834 306,204 294,926 7.43%
NOSH 556,465 556,465 556,465 556,465 556,847 556,736 556,465 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 4.05% 5.23% 5.15% 3.89% 5.49% 5.40% 4.35% -
ROE 7.02% 9.97% 9.97% 7.34% 9.86% 10.51% 7.67% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 83.58 97.62 107.69 99.51 99.58 106.76 89.09 -4.17%
EPS 4.14 6.00 5.78 4.11 5.52 5.80 4.07 1.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.60 0.58 0.56 0.56 0.55 0.53 7.43%
Adjusted Per Share Value based on latest NOSH - 556,465
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 83.46 97.48 107.54 99.37 99.50 106.66 88.97 -4.18%
EPS 4.14 5.98 5.78 4.11 5.52 5.77 4.06 1.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5892 0.5991 0.5792 0.5592 0.5596 0.5495 0.5292 7.44%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.32 0.45 0.39 0.485 0.49 0.57 0.40 -
P/RPS 0.38 0.46 0.36 0.49 0.49 0.53 0.45 -10.68%
P/EPS 7.73 7.52 6.74 11.80 8.88 9.86 9.84 -14.89%
EY 12.94 13.30 14.83 8.48 11.27 10.14 10.17 17.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.75 0.67 0.87 0.88 1.04 0.75 -19.71%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 30/05/18 27/02/18 30/11/17 29/08/17 22/05/17 28/02/17 -
Price 0.32 0.295 0.48 0.42 0.51 0.595 0.46 -
P/RPS 0.38 0.30 0.45 0.42 0.51 0.56 0.52 -18.91%
P/EPS 7.73 4.93 8.30 10.21 9.24 10.30 11.31 -22.46%
EY 12.94 20.29 12.05 9.79 10.82 9.71 8.84 29.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.49 0.83 0.75 0.91 1.08 0.87 -27.29%

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