[KUB] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -129.43%
YoY- -366.75%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 124,634 126,749 128,868 101,732 109,651 100,767 149,371 -11.37%
PBT 6,864 7,637 10,758 -1,122 854 18,048 1 36212.49%
Tax -3,288 -1,969 -3,843 -4,098 -3,989 -7,497 -3,239 1.00%
NP 3,576 5,668 6,915 -5,220 -3,135 10,551 -3,238 -
-
NP to SH 4,058 6,210 6,532 -6,330 -2,759 10,422 -3,412 -
-
Tax Rate 47.90% 25.78% 35.72% - 467.10% 41.54% 323,900.00% -
Total Cost 121,058 121,081 121,953 106,952 112,786 90,216 152,609 -14.31%
-
Net Worth 283,797 283,797 278,232 272,667 278,232 278,232 267,103 4.12%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 283,797 283,797 278,232 272,667 278,232 278,232 267,103 4.12%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.87% 4.47% 5.37% -5.13% -2.86% 10.47% -2.17% -
ROE 1.43% 2.19% 2.35% -2.32% -0.99% 3.75% -1.28% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 22.40 22.78 23.16 18.28 19.70 18.11 26.84 -11.36%
EPS 0.73 1.12 1.17 -1.14 -0.50 1.87 -0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.51 0.50 0.49 0.50 0.50 0.48 4.12%
Adjusted Per Share Value based on latest NOSH - 556,465
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 22.37 22.75 23.13 18.26 19.68 18.08 26.80 -11.35%
EPS 0.73 1.11 1.17 -1.14 -0.50 1.87 -0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5093 0.5093 0.4993 0.4893 0.4993 0.4993 0.4793 4.13%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.37 0.285 0.29 0.33 0.38 0.41 0.38 -
P/RPS 1.65 1.25 1.25 1.81 1.93 2.26 1.42 10.53%
P/EPS 50.74 25.54 24.71 -29.01 -76.64 21.89 -61.97 -
EY 1.97 3.92 4.05 -3.45 -1.30 4.57 -1.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.56 0.58 0.67 0.76 0.82 0.79 -5.13%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 30/05/16 29/02/16 27/11/15 26/08/15 29/05/15 26/02/15 -
Price 0.40 0.37 0.26 0.31 0.295 0.395 0.42 -
P/RPS 1.79 1.62 1.12 1.70 1.50 2.18 1.56 9.61%
P/EPS 54.85 33.15 22.15 -27.25 -59.50 21.09 -68.50 -
EY 1.82 3.02 4.51 -3.67 -1.68 4.74 -1.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.73 0.52 0.63 0.59 0.79 0.88 -7.73%

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