[KUB] QoQ Annualized Quarter Result on 30-Sep-2019

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019
Profit Trend
QoQ- 26.03%
YoY- -147.05%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 343,376 437,528 400,483 386,521 406,952 396,936 480,074 -20.03%
PBT 68,432 24,744 21,287 -12,158 -17,124 10,356 11,529 228.18%
Tax -1,128 -4,084 -3,277 -5,261 -5,840 -10,144 -31,024 -89.04%
NP 67,304 20,660 18,010 -17,420 -22,964 212 -19,495 -
-
NP to SH 66,758 19,724 17,308 -13,638 -18,438 1,560 1,177 1379.85%
-
Tax Rate 1.65% 16.51% 15.39% - - 97.95% 269.10% -
Total Cost 276,072 416,868 382,473 403,941 429,916 396,724 499,569 -32.68%
-
Net Worth 367,266 339,443 333,879 306,055 306,055 317,185 317,185 10.27%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 367,266 339,443 333,879 306,055 306,055 317,185 317,185 10.27%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 19.60% 4.72% 4.50% -4.51% -5.64% 0.05% -4.06% -
ROE 18.18% 5.81% 5.18% -4.46% -6.02% 0.49% 0.37% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 61.71 78.63 71.97 69.46 73.13 71.33 86.27 -20.03%
EPS 12.00 3.56 3.11 -2.45 -3.32 0.28 0.22 1341.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.61 0.60 0.55 0.55 0.57 0.57 10.27%
Adjusted Per Share Value based on latest NOSH - 556,465
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 61.62 78.51 71.87 69.36 73.03 71.23 86.15 -20.03%
EPS 11.98 3.54 3.11 -2.45 -3.31 0.28 0.21 1385.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6591 0.6091 0.5991 0.5492 0.5492 0.5692 0.5692 10.27%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.48 0.20 0.335 0.32 0.32 0.405 0.235 -
P/RPS 0.78 0.25 0.47 0.46 0.44 0.57 0.27 102.97%
P/EPS 4.00 5.64 10.77 -13.06 -9.66 144.47 111.10 -89.11%
EY 24.99 17.72 9.28 -7.66 -10.35 0.69 0.90 818.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.33 0.56 0.58 0.58 0.71 0.41 46.95%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 21/05/20 27/02/20 28/11/19 29/08/19 30/05/19 27/02/19 -
Price 0.70 0.46 0.315 0.325 0.335 0.335 0.40 -
P/RPS 1.13 0.59 0.44 0.47 0.46 0.47 0.46 82.15%
P/EPS 5.83 12.98 10.13 -13.26 -10.11 119.50 189.11 -90.18%
EY 17.14 7.71 9.87 -7.54 -9.89 0.84 0.53 917.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.75 0.53 0.59 0.61 0.59 0.70 31.90%

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