[KUB] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 87.56%
YoY- 42.24%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 381,515 232,550 135,808 599,277 415,298 277,249 148,590 87.39%
PBT 4,341 13,413 8,744 40,027 23,224 19,748 10,500 -44.47%
Tax 13,497 -3,989 -1,644 -9,161 -7,086 -4,518 -2,472 -
NP 17,838 9,424 7,100 30,866 16,138 15,230 8,028 70.19%
-
NP to SH 21,740 11,522 8,325 32,185 17,160 15,369 8,043 93.92%
-
Tax Rate -310.92% 29.74% 18.80% 22.89% 30.51% 22.88% 23.54% -
Total Cost 363,677 223,126 128,708 568,411 399,160 262,019 140,562 88.35%
-
Net Worth 333,879 328,314 333,879 322,749 311,620 311,620 306,055 5.96%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 333,879 328,314 333,879 322,749 311,620 311,620 306,055 5.96%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 4.68% 4.05% 5.23% 5.15% 3.89% 5.49% 5.40% -
ROE 6.51% 3.51% 2.49% 9.97% 5.51% 4.93% 2.63% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 68.56 41.79 24.41 107.69 74.63 49.82 26.70 87.40%
EPS 3.91 2.07 1.50 5.78 3.08 2.76 1.45 93.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.59 0.60 0.58 0.56 0.56 0.55 5.96%
Adjusted Per Share Value based on latest NOSH - 556,465
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 68.46 41.73 24.37 107.54 74.53 49.75 26.66 87.41%
EPS 3.90 2.07 1.49 5.78 3.08 2.76 1.44 94.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5991 0.5892 0.5991 0.5792 0.5592 0.5592 0.5492 5.96%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.31 0.32 0.45 0.39 0.485 0.49 0.57 -
P/RPS 0.45 0.77 1.84 0.36 0.65 0.98 2.13 -64.49%
P/EPS 7.93 15.45 30.08 6.74 15.73 17.74 39.44 -65.64%
EY 12.60 6.47 3.32 14.83 6.36 5.64 2.54 190.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.54 0.75 0.67 0.87 0.88 1.04 -36.97%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 30/08/18 30/05/18 27/02/18 30/11/17 29/08/17 22/05/17 -
Price 0.23 0.32 0.295 0.48 0.42 0.51 0.595 -
P/RPS 0.34 0.77 1.21 0.45 0.56 1.02 2.23 -71.42%
P/EPS 5.89 15.45 19.72 8.30 13.62 18.47 41.17 -72.61%
EY 16.99 6.47 5.07 12.05 7.34 5.42 2.43 265.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.54 0.49 0.83 0.75 0.91 1.08 -50.12%

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