[KUB] QoQ TTM Result on 31-Dec-2015 [#4]

Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 477.78%
YoY- 242.37%
Quarter Report
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 484,455 464,091 454,113 432,154 461,521 534,348 595,391 -12.81%
PBT 55,685 45,932 41,137 50,303 17,781 25,644 28,606 55.71%
Tax -34,407 -35,029 -36,945 -41,228 -18,823 -17,867 -14,859 74.75%
NP 21,278 10,903 4,192 9,075 -1,042 7,777 13,747 33.70%
-
NP to SH 21,521 10,459 2,997 7,854 -2,079 6,624 11,827 48.88%
-
Tax Rate 61.79% 76.26% 89.81% 81.96% 105.86% 69.67% 51.94% -
Total Cost 463,177 453,188 449,921 423,079 462,563 526,571 581,644 -14.05%
-
Net Worth 289,487 0 0 278,232 272,667 278,232 278,232 2.67%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 289,487 0 0 278,232 272,667 278,232 278,232 2.67%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 4.39% 2.35% 0.92% 2.10% -0.23% 1.46% 2.31% -
ROE 7.43% 0.00% 0.00% 2.82% -0.76% 2.38% 4.25% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 87.02 83.49 81.90 77.66 82.94 96.03 107.00 -12.83%
EPS 3.87 1.88 0.54 1.41 -0.37 1.19 2.13 48.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.00 0.00 0.50 0.49 0.50 0.50 2.64%
Adjusted Per Share Value based on latest NOSH - 556,465
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 86.94 83.28 81.49 77.55 82.82 95.89 106.84 -12.80%
EPS 3.86 1.88 0.54 1.41 -0.37 1.19 2.12 48.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5195 0.00 0.00 0.4993 0.4893 0.4993 0.4993 2.67%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.425 0.37 0.285 0.29 0.33 0.38 0.41 -
P/RPS 0.49 0.44 0.35 0.37 0.40 0.40 0.38 18.41%
P/EPS 10.99 19.67 52.73 20.55 -88.33 31.92 19.29 -31.20%
EY 9.10 5.09 1.90 4.87 -1.13 3.13 5.18 45.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.00 0.00 0.58 0.67 0.76 0.82 0.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 29/08/16 30/05/16 29/02/16 27/11/15 26/08/15 29/05/15 -
Price 0.32 0.40 0.37 0.26 0.31 0.295 0.395 -
P/RPS 0.37 0.48 0.45 0.33 0.37 0.31 0.37 0.00%
P/EPS 8.28 21.26 68.45 18.42 -82.97 24.78 18.58 -41.57%
EY 12.08 4.70 1.46 5.43 -1.21 4.04 5.38 71.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.00 0.00 0.52 0.63 0.59 0.79 -14.87%

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