[KUB] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -66.86%
YoY- -95.32%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 400,483 289,891 203,476 99,234 480,074 381,515 232,550 43.53%
PBT 21,287 -9,119 -8,562 2,589 11,529 4,341 13,413 35.94%
Tax -3,277 -3,946 -2,920 -2,536 -31,024 13,497 -3,989 -12.25%
NP 18,010 -13,065 -11,482 53 -19,495 17,838 9,424 53.81%
-
NP to SH 17,308 -10,229 -9,219 390 1,177 21,740 11,522 31.06%
-
Tax Rate 15.39% - - 97.95% 269.10% -310.92% 29.74% -
Total Cost 382,473 302,956 214,958 99,181 499,569 363,677 223,126 43.08%
-
Net Worth 333,879 306,055 306,055 317,185 317,185 333,879 328,314 1.12%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 333,879 306,055 306,055 317,185 317,185 333,879 328,314 1.12%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 4.50% -4.51% -5.64% 0.05% -4.06% 4.68% 4.05% -
ROE 5.18% -3.34% -3.01% 0.12% 0.37% 6.51% 3.51% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 71.97 52.10 36.57 17.83 86.27 68.56 41.79 43.53%
EPS 3.11 -1.84 -1.66 0.07 0.22 3.91 2.07 31.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.55 0.55 0.57 0.57 0.60 0.59 1.12%
Adjusted Per Share Value based on latest NOSH - 556,465
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 71.87 52.02 36.51 17.81 86.15 68.46 41.73 43.53%
EPS 3.11 -1.84 -1.65 0.07 0.21 3.90 2.07 31.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5991 0.5492 0.5492 0.5692 0.5692 0.5991 0.5892 1.11%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.335 0.32 0.32 0.405 0.235 0.31 0.32 -
P/RPS 0.47 0.61 0.88 2.27 0.27 0.45 0.77 -27.97%
P/EPS 10.77 -17.41 -19.32 577.87 111.10 7.93 15.45 -21.32%
EY 9.28 -5.74 -5.18 0.17 0.90 12.60 6.47 27.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.58 0.71 0.41 0.52 0.54 2.44%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 29/08/19 30/05/19 27/02/19 30/11/18 30/08/18 -
Price 0.315 0.325 0.335 0.335 0.40 0.23 0.32 -
P/RPS 0.44 0.62 0.92 1.88 0.46 0.34 0.77 -31.06%
P/EPS 10.13 -17.68 -20.22 477.99 189.11 5.89 15.45 -24.46%
EY 9.87 -5.66 -4.95 0.21 0.53 16.99 6.47 32.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.59 0.61 0.59 0.70 0.38 0.54 -1.23%

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