[KUB] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 25.79%
YoY- 26.69%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 512,008 529,744 420,148 508,686 553,730 485,934 416,200 2.79%
PBT 35,402 34,352 59,427 5,788 30,965 30,882 23,706 5.48%
Tax -3,618 -7,826 -6,061 17,996 -9,448 -11,684 -20,778 -20.77%
NP 31,784 26,525 53,365 23,784 21,517 19,198 2,928 37.40%
-
NP to SH 31,840 21,644 50,874 28,986 22,880 20,000 1,777 46.89%
-
Tax Rate 10.22% 22.78% 10.20% -310.92% 30.51% 37.83% 87.65% -
Total Cost 480,224 503,218 366,782 484,902 532,213 466,736 413,272 2.02%
-
Net Worth 506,383 489,689 395,090 333,879 311,620 289,361 272,667 8.59%
Dividend
31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 506,383 489,689 395,090 333,879 311,620 289,361 272,667 8.59%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 6.21% 5.01% 12.70% 4.68% 3.89% 3.95% 0.70% -
ROE 6.29% 4.42% 12.88% 8.68% 7.34% 6.91% 0.65% -
Per Share
31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 92.01 95.20 75.50 91.41 99.51 87.33 74.79 2.79%
EPS 5.72 3.89 9.15 5.21 4.11 3.60 0.32 46.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.88 0.71 0.60 0.56 0.52 0.49 8.59%
Adjusted Per Share Value based on latest NOSH - 556,465
31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 91.88 95.06 75.40 91.28 99.37 87.20 74.69 2.79%
EPS 5.71 3.88 9.13 5.20 4.11 3.59 0.32 46.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9087 0.8787 0.709 0.5991 0.5592 0.5193 0.4893 8.59%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 31/03/23 31/03/22 31/03/21 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.50 0.60 0.645 0.31 0.485 0.425 0.33 -
P/RPS 0.54 0.63 0.85 0.34 0.49 0.49 0.44 2.76%
P/EPS 8.74 15.43 7.06 5.95 11.80 11.82 103.32 -28.04%
EY 11.44 6.48 14.17 16.80 8.48 8.46 0.97 38.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.68 0.91 0.52 0.87 0.82 0.67 -2.59%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/05/23 26/05/22 28/05/21 30/11/18 30/11/17 29/11/16 27/11/15 -
Price 0.49 0.595 0.605 0.23 0.42 0.32 0.31 -
P/RPS 0.53 0.63 0.80 0.25 0.42 0.37 0.41 3.48%
P/EPS 8.56 15.30 6.62 4.42 10.21 8.90 97.06 -27.64%
EY 11.68 6.54 15.11 22.65 9.79 11.23 1.03 38.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.68 0.85 0.38 0.75 0.62 0.63 -2.03%

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