[KUB] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -49.17%
YoY- 128.99%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 702,688 704,914 727,052 947,856 905,669 926,970 879,256 -13.86%
PBT 17,500 12,768 10,272 5,491 14,261 12,364 8,276 64.66%
Tax -7,216 -4,540 -5,156 302 -5,681 -8,068 -7,860 -5.53%
NP 10,284 8,228 5,116 5,793 8,580 4,296 416 746.96%
-
NP to SH 7,608 6,666 3,556 4,846 9,533 6,502 2,356 118.31%
-
Tax Rate 41.23% 35.56% 50.19% -5.50% 39.84% 65.25% 94.97% -
Total Cost 692,404 696,686 721,936 942,063 897,089 922,674 878,840 -14.68%
-
Net Worth 278,232 278,232 272,667 272,667 272,667 267,103 261,538 4.20%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 278,232 278,232 272,667 272,667 272,667 267,103 261,538 4.20%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.46% 1.17% 0.70% 0.61% 0.95% 0.46% 0.05% -
ROE 2.73% 2.40% 1.30% 1.78% 3.50% 2.43% 0.90% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 126.28 126.68 130.66 170.34 162.75 166.58 158.01 -13.86%
EPS 1.37 1.20 0.64 0.87 1.71 1.16 0.44 113.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.50 0.49 0.49 0.49 0.48 0.47 4.20%
Adjusted Per Share Value based on latest NOSH - 556,465
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 126.10 126.50 130.47 170.09 162.52 166.34 157.78 -13.86%
EPS 1.37 1.20 0.64 0.87 1.71 1.17 0.42 119.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4993 0.4993 0.4893 0.4893 0.4893 0.4793 0.4693 4.21%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.57 0.575 0.425 0.405 0.465 0.475 0.405 -
P/RPS 0.45 0.45 0.33 0.24 0.29 0.29 0.26 44.10%
P/EPS 41.69 48.00 66.51 46.51 27.14 40.65 95.66 -42.48%
EY 2.40 2.08 1.50 2.15 3.68 2.46 1.05 73.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.15 0.87 0.83 0.95 0.99 0.86 20.65%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 26/08/14 26/05/14 28/02/14 28/11/13 06/08/13 27/05/13 -
Price 0.54 0.55 0.52 0.435 0.425 0.50 0.495 -
P/RPS 0.43 0.43 0.40 0.26 0.26 0.30 0.31 24.35%
P/EPS 39.50 45.91 81.37 49.95 24.81 42.79 116.91 -51.45%
EY 2.53 2.18 1.23 2.00 4.03 2.34 0.86 105.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.10 1.06 0.89 0.87 1.04 1.05 1.89%

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