[KUB] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 71.03%
YoY- 96.05%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 836,828 909,805 947,856 881,765 857,626 819,187 806,762 2.47%
PBT 5,693 5,990 5,491 1,864 -1,972 -8,978 -14,711 -
Tax -232 -1,320 -1,996 -4,241 -4,121 -2,580 -1,844 -74.98%
NP 5,461 4,670 3,495 -2,377 -6,093 -11,558 -16,555 -
-
NP to SH 4,928 5,146 4,846 -1,932 -6,668 -11,987 -16,714 -
-
Tax Rate 4.08% 22.04% 36.35% 227.52% - - - -
Total Cost 831,367 905,135 944,361 884,142 863,719 830,745 823,317 0.65%
-
Net Worth 278,232 272,667 272,667 272,667 267,103 261,538 267,103 2.76%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 278,232 272,667 272,667 272,667 267,103 261,538 267,103 2.76%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.65% 0.51% 0.37% -0.27% -0.71% -1.41% -2.05% -
ROE 1.77% 1.89% 1.78% -0.71% -2.50% -4.58% -6.26% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 150.38 163.50 170.34 158.46 154.12 147.21 144.98 2.47%
EPS 0.89 0.92 0.87 -0.35 -1.20 -2.15 -3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.49 0.49 0.49 0.48 0.47 0.48 2.76%
Adjusted Per Share Value based on latest NOSH - 556,465
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 150.17 163.26 170.09 158.23 153.90 147.00 144.77 2.47%
EPS 0.88 0.92 0.87 -0.35 -1.20 -2.15 -3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4993 0.4893 0.4893 0.4893 0.4793 0.4693 0.4793 2.77%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.575 0.425 0.405 0.465 0.475 0.405 0.41 -
P/RPS 0.38 0.26 0.24 0.29 0.31 0.28 0.28 22.64%
P/EPS 64.93 45.96 46.51 -133.93 -39.64 -18.80 -13.65 -
EY 1.54 2.18 2.15 -0.75 -2.52 -5.32 -7.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.87 0.83 0.95 0.99 0.86 0.85 22.39%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 26/05/14 28/02/14 28/11/13 06/08/13 27/05/13 28/02/13 -
Price 0.55 0.52 0.435 0.425 0.50 0.495 0.365 -
P/RPS 0.37 0.32 0.26 0.27 0.32 0.34 0.25 29.96%
P/EPS 62.11 56.23 49.95 -122.41 -41.73 -22.98 -12.15 -
EY 1.61 1.78 2.00 -0.82 -2.40 -4.35 -8.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.06 0.89 0.87 1.04 1.05 0.76 28.04%

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