[KUB] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -64.46%
YoY- 29.52%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 599,277 415,298 277,249 148,590 495,772 364,451 251,383 78.17%
PBT 40,027 23,224 19,748 10,500 32,334 23,162 14,501 96.41%
Tax -9,161 -7,086 -4,518 -2,472 -10,792 -8,763 -5,257 44.66%
NP 30,866 16,138 15,230 8,028 21,542 14,399 9,244 122.90%
-
NP to SH 32,185 17,160 15,369 8,043 22,628 15,000 10,268 113.73%
-
Tax Rate 22.89% 30.51% 22.88% 23.54% 33.38% 37.83% 36.25% -
Total Cost 568,411 399,160 262,019 140,562 474,230 350,052 242,139 76.35%
-
Net Worth 322,749 311,620 311,620 306,055 294,926 289,361 283,797 8.92%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 322,749 311,620 311,620 306,055 294,926 289,361 283,797 8.92%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.15% 3.89% 5.49% 5.40% 4.35% 3.95% 3.68% -
ROE 9.97% 5.51% 4.93% 2.63% 7.67% 5.18% 3.62% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 107.69 74.63 49.82 26.70 89.09 65.49 45.17 78.18%
EPS 5.78 3.08 2.76 1.45 4.07 2.70 1.85 113.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.56 0.56 0.55 0.53 0.52 0.51 8.92%
Adjusted Per Share Value based on latest NOSH - 556,465
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 107.54 74.53 49.75 26.66 88.97 65.40 45.11 78.17%
EPS 5.78 3.08 2.76 1.44 4.06 2.69 1.84 114.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5792 0.5592 0.5592 0.5492 0.5292 0.5193 0.5093 8.92%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.39 0.485 0.49 0.57 0.40 0.425 0.37 -
P/RPS 0.36 0.65 0.98 2.13 0.45 0.65 0.82 -42.14%
P/EPS 6.74 15.73 17.74 39.44 9.84 15.77 20.05 -51.55%
EY 14.83 6.36 5.64 2.54 10.17 6.34 4.99 106.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.87 0.88 1.04 0.75 0.82 0.73 -5.54%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 30/11/17 29/08/17 22/05/17 28/02/17 29/11/16 29/08/16 -
Price 0.48 0.42 0.51 0.595 0.46 0.32 0.40 -
P/RPS 0.45 0.56 1.02 2.23 0.52 0.49 0.89 -36.45%
P/EPS 8.30 13.62 18.47 41.17 11.31 11.87 21.68 -47.18%
EY 12.05 7.34 5.42 2.43 8.84 8.42 4.61 89.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.75 0.91 1.08 0.87 0.62 0.78 4.21%

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