[KUB] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 248.98%
YoY- 57.9%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 521,636 495,772 484,455 464,091 454,113 432,154 461,521 8.49%
PBT 33,952 32,334 55,685 45,932 41,137 50,303 17,781 53.85%
Tax -10,050 -10,792 -34,407 -35,029 -36,945 -41,228 -18,823 -34.16%
NP 23,902 21,542 21,278 10,903 4,192 9,075 -1,042 -
-
NP to SH 25,106 22,628 21,521 10,459 2,997 7,854 -2,079 -
-
Tax Rate 29.60% 33.38% 61.79% 76.26% 89.81% 81.96% 105.86% -
Total Cost 497,734 474,230 463,177 453,188 449,921 423,079 462,563 5.00%
-
Net Worth 306,055 294,926 289,487 0 0 278,232 272,667 7.99%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 306,055 294,926 289,487 0 0 278,232 272,667 7.99%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 4.58% 4.35% 4.39% 2.35% 0.92% 2.10% -0.23% -
ROE 8.20% 7.67% 7.43% 0.00% 0.00% 2.82% -0.76% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 93.74 89.09 87.02 83.49 81.90 77.66 82.94 8.49%
EPS 4.51 4.07 3.87 1.88 0.54 1.41 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.53 0.52 0.00 0.00 0.50 0.49 7.99%
Adjusted Per Share Value based on latest NOSH - 556,465
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 93.61 88.97 86.94 83.28 81.49 77.55 82.82 8.49%
EPS 4.51 4.06 3.86 1.88 0.54 1.41 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5492 0.5292 0.5195 0.00 0.00 0.4993 0.4893 7.99%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.57 0.40 0.425 0.37 0.285 0.29 0.33 -
P/RPS 0.61 0.45 0.49 0.44 0.35 0.37 0.40 32.45%
P/EPS 12.63 9.84 10.99 19.67 52.73 20.55 -88.33 -
EY 7.92 10.17 9.10 5.09 1.90 4.87 -1.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.75 0.82 0.00 0.00 0.58 0.67 34.02%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 22/05/17 28/02/17 29/11/16 29/08/16 30/05/16 29/02/16 27/11/15 -
Price 0.595 0.46 0.32 0.40 0.37 0.26 0.31 -
P/RPS 0.63 0.52 0.37 0.48 0.45 0.33 0.37 42.54%
P/EPS 13.19 11.31 8.28 21.26 68.45 18.42 -82.97 -
EY 7.58 8.84 12.08 4.70 1.46 5.43 -1.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.87 0.62 0.00 0.00 0.52 0.63 43.19%

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