[KUB] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -2.91%
YoY- -39.14%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 109,651 100,767 149,371 174,559 170,694 181,763 268,604 -45.06%
PBT 854 18,048 1 6,741 3,816 2,568 -5,205 -
Tax -3,989 -7,497 -3,239 -3,142 -981 -1,289 2,265 -
NP -3,135 10,551 -3,238 3,599 2,835 1,279 -2,940 4.38%
-
NP to SH -2,759 10,422 -3,412 2,373 2,444 889 -2,304 12.80%
-
Tax Rate 467.10% 41.54% 323,900.00% 46.61% 25.71% 50.19% - -
Total Cost 112,786 90,216 152,609 170,960 167,859 180,484 271,544 -44.42%
-
Net Worth 278,232 278,232 267,103 278,232 278,232 272,667 272,667 1.35%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 278,232 278,232 267,103 278,232 278,232 272,667 272,667 1.35%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -2.86% 10.47% -2.17% 2.06% 1.66% 0.70% -1.09% -
ROE -0.99% 3.75% -1.28% 0.85% 0.88% 0.33% -0.84% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 19.70 18.11 26.84 31.37 30.67 32.66 48.27 -45.06%
EPS -0.50 1.87 -0.61 0.43 0.44 0.16 -0.41 14.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.50 0.48 0.50 0.50 0.49 0.49 1.35%
Adjusted Per Share Value based on latest NOSH - 556,465
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 19.68 18.08 26.80 31.32 30.63 32.62 48.20 -45.05%
EPS -0.50 1.87 -0.61 0.43 0.44 0.16 -0.41 14.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4993 0.4993 0.4793 0.4993 0.4993 0.4893 0.4893 1.36%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.38 0.41 0.38 0.57 0.575 0.425 0.405 -
P/RPS 1.93 2.26 1.42 1.82 1.87 1.30 0.84 74.38%
P/EPS -76.64 21.89 -61.97 133.66 130.92 266.03 -97.82 -15.05%
EY -1.30 4.57 -1.61 0.75 0.76 0.38 -1.02 17.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.82 0.79 1.14 1.15 0.87 0.83 -5.71%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 29/05/15 26/02/15 25/11/14 26/08/14 26/05/14 28/02/14 -
Price 0.295 0.395 0.42 0.54 0.55 0.52 0.435 -
P/RPS 1.50 2.18 1.56 1.72 1.79 1.59 0.90 40.70%
P/EPS -59.50 21.09 -68.50 126.63 125.23 325.49 -105.06 -31.61%
EY -1.68 4.74 -1.46 0.79 0.80 0.31 -0.95 46.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.79 0.88 1.08 1.10 1.06 0.89 -24.02%

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