[KUB] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
06-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 451.95%
YoY- 147.84%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 251,383 210,418 352,457 463,485 412,621 340,257 357,782 -5.70%
PBT 14,501 18,902 6,384 6,182 -6,557 -2,351 7,226 12.29%
Tax -5,257 -11,486 -2,270 -4,034 -1,757 -2,224 -1,503 23.18%
NP 9,244 7,416 4,114 2,148 -8,314 -4,575 5,723 8.31%
-
NP to SH 10,268 7,663 3,333 3,251 -6,795 -6,265 2,806 24.11%
-
Tax Rate 36.25% 60.77% 35.56% 65.25% - - 20.80% -
Total Cost 242,139 203,002 348,343 461,337 420,935 344,832 352,059 -6.04%
-
Net Worth 283,797 278,232 278,232 267,103 278,232 343,743 342,332 -3.07%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 283,797 278,232 278,232 267,103 278,232 343,743 342,332 -3.07%
NOSH 556,465 556,465 556,465 556,465 556,465 554,424 561,200 -0.14%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 3.68% 3.52% 1.17% 0.46% -2.01% -1.34% 1.60% -
ROE 3.62% 2.75% 1.20% 1.22% -2.44% -1.82% 0.82% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 45.17 37.81 63.34 83.29 74.15 61.37 63.75 -5.57%
EPS 1.85 1.38 0.60 0.58 -1.22 -1.13 0.50 24.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.50 0.50 0.48 0.50 0.62 0.61 -2.93%
Adjusted Per Share Value based on latest NOSH - 556,465
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 45.11 37.76 63.25 83.17 74.04 61.06 64.20 -5.70%
EPS 1.84 1.38 0.60 0.58 -1.22 -1.12 0.50 24.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5093 0.4993 0.4993 0.4793 0.4993 0.6168 0.6143 -3.07%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.37 0.38 0.575 0.475 0.52 0.73 0.45 -
P/RPS 0.82 1.00 0.91 0.57 0.70 1.19 0.71 2.42%
P/EPS 20.05 27.59 96.00 81.30 -42.58 -64.60 90.00 -22.12%
EY 4.99 3.62 1.04 1.23 -2.35 -1.55 1.11 28.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.76 1.15 0.99 1.04 1.18 0.74 -0.22%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 26/08/15 26/08/14 06/08/13 27/08/12 26/08/11 26/08/10 -
Price 0.40 0.295 0.55 0.50 0.51 0.60 0.47 -
P/RPS 0.89 0.78 0.87 0.60 0.69 0.98 0.74 3.12%
P/EPS 21.68 21.42 91.83 85.58 -41.77 -53.10 94.00 -21.67%
EY 4.61 4.67 1.09 1.17 -2.39 -1.88 1.06 27.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.59 1.10 1.04 1.02 0.97 0.77 0.21%

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