[KUB] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 489.95%
YoY- 242.81%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 364,451 251,383 126,749 465,503 312,150 210,418 100,767 135.06%
PBT 23,162 14,501 7,637 16,587 17,780 18,902 18,048 18.04%
Tax -8,763 -5,257 -1,969 -7,477 -15,584 -11,486 -7,497 10.93%
NP 14,399 9,244 5,668 9,110 2,196 7,416 10,551 22.96%
-
NP to SH 15,000 10,268 6,210 7,864 1,333 7,663 10,422 27.39%
-
Tax Rate 37.83% 36.25% 25.78% 45.08% 87.65% 60.77% 41.54% -
Total Cost 350,052 242,139 121,081 456,393 309,954 203,002 90,216 146.31%
-
Net Worth 289,361 283,797 283,797 278,232 272,667 278,232 278,232 2.64%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 289,361 283,797 283,797 278,232 272,667 278,232 278,232 2.64%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 3.95% 3.68% 4.47% 1.96% 0.70% 3.52% 10.47% -
ROE 5.18% 3.62% 2.19% 2.83% 0.49% 2.75% 3.75% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 65.49 45.17 22.78 83.65 56.10 37.81 18.11 135.04%
EPS 2.70 1.85 1.12 1.41 0.24 1.38 1.87 27.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.51 0.51 0.50 0.49 0.50 0.50 2.64%
Adjusted Per Share Value based on latest NOSH - 556,465
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 65.40 45.11 22.75 83.53 56.02 37.76 18.08 135.09%
EPS 2.69 1.84 1.11 1.41 0.24 1.38 1.87 27.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5193 0.5093 0.5093 0.4993 0.4893 0.4993 0.4993 2.64%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.425 0.37 0.285 0.29 0.33 0.38 0.41 -
P/RPS 0.65 0.82 1.25 0.35 0.59 1.00 2.26 -56.32%
P/EPS 15.77 20.05 25.54 20.52 137.76 27.59 21.89 -19.58%
EY 6.34 4.99 3.92 4.87 0.73 3.62 4.57 24.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.73 0.56 0.58 0.67 0.76 0.82 0.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 29/08/16 30/05/16 29/02/16 27/11/15 26/08/15 29/05/15 -
Price 0.32 0.40 0.37 0.26 0.31 0.295 0.395 -
P/RPS 0.49 0.89 1.62 0.31 0.55 0.78 2.18 -62.93%
P/EPS 11.87 21.68 33.15 18.40 129.41 21.42 21.09 -31.76%
EY 8.42 4.61 3.02 5.44 0.77 4.67 4.74 46.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.78 0.73 0.52 0.63 0.59 0.79 -14.87%

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