[KUB] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
06-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 44.37%
YoY- 89.06%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 909,805 947,856 881,765 857,626 819,187 806,762 790,807 9.80%
PBT 5,990 5,491 1,864 -1,972 -8,978 -14,711 -42,821 -
Tax -1,320 -1,996 -4,241 -4,121 -2,580 -1,844 -6,918 -66.89%
NP 4,670 3,495 -2,377 -6,093 -11,558 -16,555 -49,739 -
-
NP to SH 5,146 4,846 -1,932 -6,668 -11,987 -16,714 -48,910 -
-
Tax Rate 22.04% 36.35% 227.52% - - - - -
Total Cost 905,135 944,361 884,142 863,719 830,745 823,317 840,546 5.06%
-
Net Worth 272,667 272,667 272,667 267,103 261,538 267,103 273,419 -0.18%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 272,667 272,667 272,667 267,103 261,538 267,103 273,419 -0.18%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.51% 0.37% -0.27% -0.71% -1.41% -2.05% -6.29% -
ROE 1.89% 1.78% -0.71% -2.50% -4.58% -6.26% -17.89% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 163.50 170.34 158.46 154.12 147.21 144.98 141.72 10.00%
EPS 0.92 0.87 -0.35 -1.20 -2.15 -3.00 -8.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.49 0.49 0.48 0.47 0.48 0.49 0.00%
Adjusted Per Share Value based on latest NOSH - 556,465
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 163.26 170.09 158.23 153.90 147.00 144.77 141.91 9.80%
EPS 0.92 0.87 -0.35 -1.20 -2.15 -3.00 -8.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4893 0.4893 0.4893 0.4793 0.4693 0.4793 0.4907 -0.19%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.425 0.405 0.465 0.475 0.405 0.41 0.47 -
P/RPS 0.26 0.24 0.29 0.31 0.28 0.28 0.33 -14.70%
P/EPS 45.96 46.51 -133.93 -39.64 -18.80 -13.65 -5.36 -
EY 2.18 2.15 -0.75 -2.52 -5.32 -7.33 -18.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.83 0.95 0.99 0.86 0.85 0.96 -6.35%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 28/02/14 28/11/13 06/08/13 27/05/13 28/02/13 27/11/12 -
Price 0.52 0.435 0.425 0.50 0.495 0.365 0.45 -
P/RPS 0.32 0.26 0.27 0.32 0.34 0.25 0.32 0.00%
P/EPS 56.23 49.95 -122.41 -41.73 -22.98 -12.15 -5.13 -
EY 1.78 2.00 -0.82 -2.40 -4.35 -8.23 -19.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.89 0.87 1.04 1.05 0.76 0.92 9.91%

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