[KUB] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 354.32%
YoY- 1072.33%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 465,503 312,150 210,418 100,767 676,387 527,016 352,457 20.31%
PBT 16,587 17,780 18,902 18,048 13,126 13,125 6,384 88.66%
Tax -7,477 -15,584 -11,486 -7,497 -8,651 -5,412 -2,270 120.89%
NP 9,110 2,196 7,416 10,551 4,475 7,713 4,114 69.64%
-
NP to SH 7,864 1,333 7,663 10,422 2,294 5,706 3,333 76.95%
-
Tax Rate 45.08% 87.65% 60.77% 41.54% 65.91% 41.23% 35.56% -
Total Cost 456,393 309,954 203,002 90,216 671,912 519,303 348,343 19.67%
-
Net Worth 278,232 272,667 278,232 278,232 267,103 278,232 278,232 0.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 278,232 272,667 278,232 278,232 267,103 278,232 278,232 0.00%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 1.96% 0.70% 3.52% 10.47% 0.66% 1.46% 1.17% -
ROE 2.83% 0.49% 2.75% 3.75% 0.86% 2.05% 1.20% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 83.65 56.10 37.81 18.11 121.55 94.71 63.34 20.31%
EPS 1.41 0.24 1.38 1.87 0.41 1.03 0.60 76.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.49 0.50 0.50 0.48 0.50 0.50 0.00%
Adjusted Per Share Value based on latest NOSH - 556,465
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 83.53 56.02 37.76 18.08 121.38 94.57 63.25 20.30%
EPS 1.41 0.24 1.38 1.87 0.41 1.02 0.60 76.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4993 0.4893 0.4993 0.4993 0.4793 0.4993 0.4993 0.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.29 0.33 0.38 0.41 0.38 0.57 0.575 -
P/RPS 0.35 0.59 1.00 2.26 0.31 0.60 0.91 -47.02%
P/EPS 20.52 137.76 27.59 21.89 92.18 55.59 96.00 -64.14%
EY 4.87 0.73 3.62 4.57 1.08 1.80 1.04 179.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.67 0.76 0.82 0.79 1.14 1.15 -36.56%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 27/11/15 26/08/15 29/05/15 26/02/15 25/11/14 26/08/14 -
Price 0.26 0.31 0.295 0.395 0.42 0.54 0.55 -
P/RPS 0.31 0.55 0.78 2.18 0.35 0.57 0.87 -49.64%
P/EPS 18.40 129.41 21.42 21.09 101.88 52.66 91.83 -65.65%
EY 5.44 0.77 4.67 4.74 0.98 1.90 1.09 191.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.63 0.59 0.79 0.88 1.08 1.10 -39.23%

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