[KUB] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -4.46%
YoY- 49.68%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 413,705 406,952 465,100 554,498 502,766 420,836 704,914 -7.86%
PBT 66,212 -17,124 26,826 39,496 29,002 37,804 12,768 28.76%
Tax -5,385 -5,840 -7,978 -9,036 -10,514 -22,972 -4,540 2.65%
NP 60,826 -22,964 18,848 30,460 18,488 14,832 8,228 35.97%
-
NP to SH 58,745 -18,438 23,044 30,738 20,536 15,326 6,666 39.69%
-
Tax Rate 8.13% - 29.74% 22.88% 36.25% 60.77% 35.56% -
Total Cost 352,878 429,916 446,252 524,038 484,278 406,004 696,686 -9.92%
-
Net Worth 389,525 306,055 328,314 311,834 283,797 278,232 278,232 5.30%
Dividend
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 389,525 306,055 328,314 311,834 283,797 278,232 278,232 5.30%
NOSH 556,465 556,465 556,465 556,847 556,465 556,465 556,465 0.00%
Ratio Analysis
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 14.70% -5.64% 4.05% 5.49% 3.68% 3.52% 1.17% -
ROE 15.08% -6.02% 7.02% 9.86% 7.24% 5.51% 2.40% -
Per Share
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 74.35 73.13 83.58 99.58 90.35 75.63 126.68 -7.85%
EPS 10.56 -3.32 4.14 5.52 3.70 2.76 1.20 39.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.55 0.59 0.56 0.51 0.50 0.50 5.30%
Adjusted Per Share Value based on latest NOSH - 556,465
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 74.24 73.03 83.46 99.50 90.22 75.52 126.50 -7.86%
EPS 10.54 -3.31 4.14 5.52 3.69 2.75 1.20 39.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.699 0.5492 0.5892 0.5596 0.5093 0.4993 0.4993 5.30%
Price Multiplier on Financial Quarter End Date
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 31/12/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.59 0.32 0.32 0.49 0.37 0.38 0.575 -
P/RPS 0.79 0.44 0.38 0.49 0.41 0.50 0.45 9.03%
P/EPS 5.59 -9.66 7.73 8.88 10.03 13.80 48.00 -28.13%
EY 17.89 -10.35 12.94 11.27 9.97 7.25 2.08 39.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.58 0.54 0.88 0.73 0.76 1.15 -4.71%
Price Multiplier on Announcement Date
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/02/21 29/08/19 30/08/18 29/08/17 29/08/16 26/08/15 26/08/14 -
Price 0.585 0.335 0.32 0.51 0.40 0.295 0.55 -
P/RPS 0.79 0.46 0.38 0.51 0.44 0.39 0.43 9.79%
P/EPS 5.54 -10.11 7.73 9.24 10.84 10.71 45.91 -27.73%
EY 18.05 -9.89 12.94 10.82 9.23 9.34 2.18 38.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.61 0.54 0.91 0.78 0.59 1.10 -4.05%

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