[KUB] QoQ TTM 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- -30.97%
YoY- 276.09%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 534,348 595,391 676,387 795,620 836,828 909,805 947,856 -31.82%
PBT 25,644 28,606 13,126 7,920 5,693 5,990 5,491 180.18%
Tax -17,867 -14,859 -8,651 -3,147 -232 -1,320 -1,996 332.85%
NP 7,777 13,747 4,475 4,773 5,461 4,670 3,495 70.69%
-
NP to SH 6,624 11,827 2,294 3,402 4,928 5,146 4,846 23.23%
-
Tax Rate 69.67% 51.94% 65.91% 39.73% 4.08% 22.04% 36.35% -
Total Cost 526,571 581,644 671,912 790,847 831,367 905,135 944,361 -32.32%
-
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 1.46% 2.31% 0.66% 0.60% 0.65% 0.51% 0.37% -
ROE 2.38% 4.25% 0.86% 1.22% 1.77% 1.89% 1.78% -
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 96.03 107.00 121.55 142.98 150.38 163.50 170.34 -31.82%
EPS 1.19 2.13 0.41 0.61 0.89 0.92 0.87 23.29%
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 95.89 106.84 121.38 142.77 150.17 163.26 170.09 -31.82%
EPS 1.19 2.12 0.41 0.61 0.88 0.92 0.87 23.29%
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 0.40 0.38 0.31 0.40 0.38 0.26 0.24 40.70%
P/EPS 31.92 19.29 92.18 93.23 64.93 45.96 46.51 -22.24%
EY 3.13 5.18 1.08 1.07 1.54 2.18 2.15 28.53%
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 0.31 0.37 0.35 0.38 0.37 0.32 0.26 12.47%
P/EPS 24.78 18.58 101.88 88.33 62.11 56.23 49.95 -37.41%
EY 4.04 5.38 0.98 1.13 1.61 1.78 2.00 60.00%
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