[KUB] YoY Annualized Quarter 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- 46.62%
YoY- 193.68%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 485,934 416,200 702,688 905,669 805,665 695,861 714,377 -6.21%
PBT 30,882 23,706 17,500 14,261 -7,838 -19,006 12,840 15.73%
Tax -11,684 -20,778 -7,216 -5,681 -2,485 -3,429 -2,317 30.91%
NP 19,198 2,928 10,284 8,580 -10,324 -22,436 10,522 10.53%
-
NP to SH 20,000 1,777 7,608 9,533 -10,176 -25,497 7,068 18.91%
-
Tax Rate 37.83% 87.65% 41.23% 39.84% - - 18.05% -
Total Cost 466,736 413,272 692,404 897,089 815,989 718,297 703,854 -6.61%
-
Net Worth 289,361 272,667 278,232 272,667 272,667 322,422 345,960 -2.93%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 289,361 272,667 278,232 272,667 272,667 322,422 345,960 -2.93%
NOSH 556,465 556,465 556,465 556,465 556,465 555,901 558,000 -0.04%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 3.95% 0.70% 1.46% 0.95% -1.28% -3.22% 1.47% -
ROE 6.91% 0.65% 2.73% 3.50% -3.73% -7.91% 2.04% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 87.33 74.79 126.28 162.75 144.78 125.18 128.02 -6.17%
EPS 3.60 0.32 1.37 1.71 -1.83 -4.59 1.27 18.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.49 0.50 0.49 0.49 0.58 0.62 -2.88%
Adjusted Per Share Value based on latest NOSH - 556,465
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 87.20 74.69 126.10 162.52 144.58 124.87 128.19 -6.21%
EPS 3.59 0.32 1.37 1.71 -1.83 -4.58 1.27 18.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5193 0.4893 0.4993 0.4893 0.4893 0.5786 0.6208 -2.92%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.425 0.33 0.57 0.465 0.47 0.53 0.49 -
P/RPS 0.49 0.44 0.45 0.29 0.32 0.42 0.38 4.32%
P/EPS 11.82 103.32 41.69 27.14 -25.70 -11.56 38.68 -17.91%
EY 8.46 0.97 2.40 3.68 -3.89 -8.65 2.59 21.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.67 1.14 0.95 0.96 0.91 0.79 0.62%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 27/11/15 25/11/14 28/11/13 27/11/12 30/11/11 30/11/10 -
Price 0.32 0.31 0.54 0.425 0.45 0.68 0.51 -
P/RPS 0.37 0.41 0.43 0.26 0.31 0.54 0.40 -1.28%
P/EPS 8.90 97.06 39.50 24.81 -24.61 -14.83 40.26 -22.22%
EY 11.23 1.03 2.53 4.03 -4.06 -6.75 2.48 28.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.63 1.08 0.87 0.92 1.17 0.82 -4.54%

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