[KUB] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 42.18%
YoY- 29.52%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 402,556 396,936 543,232 594,360 506,996 403,068 727,052 -8.68%
PBT 73,590 10,356 34,976 42,000 30,548 72,192 10,272 35.33%
Tax -3,529 -10,144 -6,576 -9,888 -7,876 -29,988 -5,156 -5.66%
NP 70,060 212 28,400 32,112 22,672 42,204 5,116 49.50%
-
NP to SH 69,130 1,560 33,300 32,172 24,840 41,688 3,556 57.78%
-
Tax Rate 4.80% 97.95% 18.80% 23.54% 25.78% 41.54% 50.19% -
Total Cost 332,496 396,724 514,832 562,248 484,324 360,864 721,936 -11.23%
-
Net Worth 383,960 317,185 333,879 306,204 283,797 278,232 272,667 5.40%
Dividend
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 383,960 317,185 333,879 306,204 283,797 278,232 272,667 5.40%
NOSH 556,465 556,465 556,465 556,736 556,465 556,465 556,465 0.00%
Ratio Analysis
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 17.40% 0.05% 5.23% 5.40% 4.47% 10.47% 0.70% -
ROE 18.00% 0.49% 9.97% 10.51% 8.75% 14.98% 1.30% -
Per Share
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 72.34 71.33 97.62 106.76 91.11 72.43 130.66 -8.68%
EPS 12.42 0.28 6.00 5.80 4.48 7.48 0.64 57.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.57 0.60 0.55 0.51 0.50 0.49 5.40%
Adjusted Per Share Value based on latest NOSH - 556,465
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 72.24 71.23 97.48 106.66 90.98 72.33 130.47 -8.68%
EPS 12.41 0.28 5.98 5.77 4.46 7.48 0.64 57.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.689 0.5692 0.5991 0.5495 0.5093 0.4993 0.4893 5.40%
Price Multiplier on Financial Quarter End Date
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/09/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.625 0.405 0.45 0.57 0.285 0.41 0.425 -
P/RPS 0.86 0.57 0.46 0.53 0.31 0.57 0.33 15.85%
P/EPS 5.03 144.47 7.52 9.86 6.38 5.47 66.51 -32.75%
EY 19.88 0.69 13.30 10.14 15.66 18.27 1.50 48.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.71 0.75 1.04 0.56 0.82 0.87 0.69%
Price Multiplier on Announcement Date
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 26/11/20 30/05/19 30/05/18 22/05/17 30/05/16 29/05/15 26/05/14 -
Price 0.575 0.335 0.295 0.595 0.37 0.395 0.52 -
P/RPS 0.79 0.47 0.30 0.56 0.41 0.55 0.40 11.02%
P/EPS 4.63 119.50 4.93 10.30 8.29 5.27 81.37 -35.63%
EY 21.61 0.84 20.29 9.71 12.06 18.97 1.23 55.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.59 0.49 1.08 0.73 0.79 1.06 -3.68%

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