[KUB] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -88.4%
YoY- -76.64%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 508,686 553,730 485,934 416,200 702,688 905,669 805,665 -7.37%
PBT 5,788 30,965 30,882 23,706 17,500 14,261 -7,838 -
Tax 17,996 -9,448 -11,684 -20,778 -7,216 -5,681 -2,485 -
NP 23,784 21,517 19,198 2,928 10,284 8,580 -10,324 -
-
NP to SH 28,986 22,880 20,000 1,777 7,608 9,533 -10,176 -
-
Tax Rate -310.92% 30.51% 37.83% 87.65% 41.23% 39.84% - -
Total Cost 484,902 532,213 466,736 413,272 692,404 897,089 815,989 -8.30%
-
Net Worth 333,879 311,620 289,361 272,667 278,232 272,667 272,667 3.43%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 333,879 311,620 289,361 272,667 278,232 272,667 272,667 3.43%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.68% 3.89% 3.95% 0.70% 1.46% 0.95% -1.28% -
ROE 8.68% 7.34% 6.91% 0.65% 2.73% 3.50% -3.73% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 91.41 99.51 87.33 74.79 126.28 162.75 144.78 -7.37%
EPS 5.21 4.11 3.60 0.32 1.37 1.71 -1.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.56 0.52 0.49 0.50 0.49 0.49 3.43%
Adjusted Per Share Value based on latest NOSH - 556,465
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 91.28 99.37 87.20 74.69 126.10 162.52 144.58 -7.37%
EPS 5.20 4.11 3.59 0.32 1.37 1.71 -1.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5991 0.5592 0.5193 0.4893 0.4993 0.4893 0.4893 3.43%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.31 0.485 0.425 0.33 0.57 0.465 0.47 -
P/RPS 0.34 0.49 0.49 0.44 0.45 0.29 0.32 1.01%
P/EPS 5.95 11.80 11.82 103.32 41.69 27.14 -25.70 -
EY 16.80 8.48 8.46 0.97 2.40 3.68 -3.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.87 0.82 0.67 1.14 0.95 0.96 -9.70%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 30/11/17 29/11/16 27/11/15 25/11/14 28/11/13 27/11/12 -
Price 0.23 0.42 0.32 0.31 0.54 0.425 0.45 -
P/RPS 0.25 0.42 0.37 0.41 0.43 0.26 0.31 -3.52%
P/EPS 4.42 10.21 8.90 97.06 39.50 24.81 -24.61 -
EY 22.65 9.79 11.23 1.03 2.53 4.03 -4.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.75 0.62 0.63 1.08 0.87 0.92 -13.69%

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