[KUB] YoY 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- 351.95%
YoY- 200.19%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 124,634 109,651 170,694 243,671 205,232 179,270 159,541 -4.02%
PBT 6,864 854 3,816 4,113 -2,893 233 3,202 13.53%
Tax -3,288 -3,989 -981 -2,069 -528 -942 -716 28.89%
NP 3,576 -3,135 2,835 2,044 -3,421 -709 2,486 6.24%
-
NP to SH 4,058 -2,759 2,444 2,662 -2,657 -1,229 733 32.97%
-
Tax Rate 47.90% 467.10% 25.71% 50.30% - 404.29% 22.36% -
Total Cost 121,058 112,786 167,859 241,627 208,653 179,979 157,055 -4.24%
-
Net Worth 283,797 278,232 278,232 267,103 278,232 346,354 343,946 -3.15%
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 283,797 278,232 278,232 267,103 278,232 346,354 343,946 -3.15%
NOSH 556,465 556,465 556,465 556,465 556,465 558,636 563,846 -0.21%
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 2.87% -2.86% 1.66% 0.84% -1.67% -0.40% 1.56% -
ROE 1.43% -0.99% 0.88% 1.00% -0.95% -0.35% 0.21% -
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 22.40 19.70 30.67 43.79 36.88 32.09 28.30 -3.81%
EPS 0.73 -0.50 0.44 0.48 -0.48 -0.22 0.13 33.28%
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 22.37 19.68 30.63 43.73 36.83 32.17 28.63 -4.02%
EPS 0.73 -0.50 0.44 0.48 -0.48 -0.22 0.13 33.28%
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 0.6215 0.6172 -3.14%
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 1.65 1.93 1.87 1.08 1.41 2.27 1.59 0.61%
P/EPS 50.74 -76.64 130.92 99.29 -108.91 -331.82 346.15 -27.36%
EY 1.97 -1.30 0.76 1.01 -0.92 -0.30 0.29 37.57%
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 1.79 1.50 1.79 1.14 1.38 1.87 1.66 1.26%
P/EPS 54.85 -59.50 125.23 104.52 -106.81 -272.73 361.54 -26.94%
EY 1.82 -1.68 0.80 0.96 -0.94 -0.37 0.28 36.57%
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