[KUB] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 114.1%
YoY- 114.23%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 506,996 403,068 727,052 879,256 829,556 643,948 792,964 -7.17%
PBT 30,548 72,192 10,272 8,276 -14,656 -10,336 16,096 11.25%
Tax -7,876 -29,988 -5,156 -7,860 -4,916 -5,128 -3,148 16.49%
NP 22,672 42,204 5,116 416 -19,572 -15,464 12,948 9.77%
-
NP to SH 24,840 41,688 3,556 2,356 -16,552 -20,144 8,292 20.04%
-
Tax Rate 25.78% 41.54% 50.19% 94.97% - - 19.56% -
Total Cost 484,324 360,864 721,936 878,840 849,128 659,412 780,016 -7.62%
-
Net Worth 283,797 278,232 272,667 261,538 278,232 352,520 352,970 -3.56%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 283,797 278,232 272,667 261,538 278,232 352,520 352,970 -3.56%
NOSH 556,465 556,465 556,465 556,465 556,465 559,555 560,270 -0.11%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 4.47% 10.47% 0.70% 0.05% -2.36% -2.40% 1.63% -
ROE 8.75% 14.98% 1.30% 0.90% -5.95% -5.71% 2.35% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 91.11 72.43 130.66 158.01 149.08 115.08 141.53 -7.07%
EPS 4.48 7.48 0.64 0.44 -2.96 -3.60 1.48 20.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.50 0.49 0.47 0.50 0.63 0.63 -3.45%
Adjusted Per Share Value based on latest NOSH - 556,465
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 90.98 72.33 130.47 157.78 148.86 115.56 142.30 -7.17%
EPS 4.46 7.48 0.64 0.42 -2.97 -3.61 1.49 20.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5093 0.4993 0.4893 0.4693 0.4993 0.6326 0.6334 -3.56%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.285 0.41 0.425 0.405 0.63 0.81 0.51 -
P/RPS 0.31 0.57 0.33 0.26 0.42 0.70 0.36 -2.45%
P/EPS 6.38 5.47 66.51 95.66 -21.18 -22.50 34.46 -24.48%
EY 15.66 18.27 1.50 1.05 -4.72 -4.44 2.90 32.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.82 0.87 0.86 1.26 1.29 0.81 -5.96%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 29/05/15 26/05/14 27/05/13 30/05/12 27/05/11 26/05/10 -
Price 0.37 0.395 0.52 0.495 0.56 0.71 0.44 -
P/RPS 0.41 0.55 0.40 0.31 0.38 0.62 0.31 4.76%
P/EPS 8.29 5.27 81.37 116.91 -18.83 -19.72 29.73 -19.15%
EY 12.06 18.97 1.23 0.86 -5.31 -5.07 3.36 23.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.79 1.06 1.05 1.12 1.13 0.70 0.70%

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