[KUB] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -119.0%
YoY- 72.98%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 465,503 676,387 947,856 806,762 708,500 796,208 867,605 -9.85%
PBT 16,587 13,126 5,491 -14,711 -51,723 22,265 80,224 -23.09%
Tax -7,477 -8,651 302 -1,844 -7,863 -5,247 -9,933 -4.62%
NP 9,110 4,475 5,793 -16,555 -59,586 17,018 70,291 -28.85%
-
NP to SH 7,864 2,294 4,846 -16,714 -61,865 11,482 47,156 -25.79%
-
Tax Rate 45.08% 65.91% -5.50% - - 23.57% 12.38% -
Total Cost 456,393 671,912 942,063 823,317 768,086 779,190 797,314 -8.87%
-
Net Worth 278,232 267,103 272,667 267,103 283,797 350,509 356,261 -4.03%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 278,232 267,103 272,667 267,103 283,797 350,509 356,261 -4.03%
NOSH 556,465 556,465 556,465 556,465 556,465 556,363 556,658 -0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 1.96% 0.66% 0.61% -2.05% -8.41% 2.14% 8.10% -
ROE 2.83% 0.86% 1.78% -6.26% -21.80% 3.28% 13.24% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 83.65 121.55 170.34 144.98 127.32 143.11 155.86 -9.84%
EPS 1.41 0.41 0.87 -3.00 -11.12 2.06 8.47 -25.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.48 0.49 0.48 0.51 0.63 0.64 -4.02%
Adjusted Per Share Value based on latest NOSH - 556,465
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 83.53 121.38 170.09 144.77 127.14 142.88 155.69 -9.85%
EPS 1.41 0.41 0.87 -3.00 -11.10 2.06 8.46 -25.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4993 0.4793 0.4893 0.4793 0.5093 0.629 0.6393 -4.03%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.29 0.38 0.405 0.41 0.68 0.67 0.47 -
P/RPS 0.35 0.31 0.24 0.28 0.53 0.47 0.30 2.60%
P/EPS 20.52 92.18 46.51 -13.65 -6.12 32.47 5.55 24.33%
EY 4.87 1.08 2.15 -7.33 -16.35 3.08 18.02 -19.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.79 0.83 0.85 1.33 1.06 0.73 -3.75%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 26/02/15 28/02/14 28/02/13 29/02/12 25/02/11 25/02/10 -
Price 0.26 0.42 0.435 0.365 0.71 0.71 0.47 -
P/RPS 0.31 0.35 0.26 0.25 0.56 0.50 0.30 0.54%
P/EPS 18.40 101.88 49.95 -12.15 -6.39 34.40 5.55 22.09%
EY 5.44 0.98 2.00 -8.23 -15.66 2.91 18.02 -18.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.88 0.89 0.76 1.39 1.13 0.73 -5.49%

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