[KUB] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 274.92%
YoY- 2.52%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 100,767 676,387 527,016 352,457 181,763 947,856 679,252 -72.00%
PBT 18,048 13,126 13,125 6,384 2,568 5,491 10,696 41.77%
Tax -7,497 -8,651 -5,412 -2,270 -1,289 302 -4,261 45.79%
NP 10,551 4,475 7,713 4,114 1,279 5,793 6,435 39.08%
-
NP to SH 10,422 2,294 5,706 3,333 889 4,846 7,150 28.58%
-
Tax Rate 41.54% 65.91% 41.23% 35.56% 50.19% -5.50% 39.84% -
Total Cost 90,216 671,912 519,303 348,343 180,484 942,063 672,817 -73.83%
-
Net Worth 278,232 267,103 278,232 278,232 272,667 272,667 272,667 1.35%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 278,232 267,103 278,232 278,232 272,667 272,667 272,667 1.35%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 10.47% 0.66% 1.46% 1.17% 0.70% 0.61% 0.95% -
ROE 3.75% 0.86% 2.05% 1.20% 0.33% 1.78% 2.62% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 18.11 121.55 94.71 63.34 32.66 170.34 122.07 -72.00%
EPS 1.87 0.41 1.03 0.60 0.16 0.87 1.28 28.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.48 0.50 0.50 0.49 0.49 0.49 1.35%
Adjusted Per Share Value based on latest NOSH - 556,465
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 18.08 121.38 94.57 63.25 32.62 170.09 121.89 -72.01%
EPS 1.87 0.41 1.02 0.60 0.16 0.87 1.28 28.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4993 0.4793 0.4993 0.4993 0.4893 0.4893 0.4893 1.35%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.41 0.38 0.57 0.575 0.425 0.405 0.465 -
P/RPS 2.26 0.31 0.60 0.91 1.30 0.24 0.38 228.61%
P/EPS 21.89 92.18 55.59 96.00 266.03 46.51 36.19 -28.50%
EY 4.57 1.08 1.80 1.04 0.38 2.15 2.76 40.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.79 1.14 1.15 0.87 0.83 0.95 -9.35%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 26/02/15 25/11/14 26/08/14 26/05/14 28/02/14 28/11/13 -
Price 0.395 0.42 0.54 0.55 0.52 0.435 0.425 -
P/RPS 2.18 0.35 0.57 0.87 1.59 0.26 0.35 238.90%
P/EPS 21.09 101.88 52.66 91.83 325.49 49.95 33.08 -25.94%
EY 4.74 0.98 1.90 1.09 0.31 2.00 3.02 35.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.88 1.08 1.10 1.06 0.89 0.87 -6.23%

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