[KUB] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 203.19%
YoY- 291.44%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 133,223 183,979 131,321 128,868 149,371 268,604 202,513 -6.73%
PBT -2,702 16,803 9,172 10,758 1 -5,205 -8,832 -17.90%
Tax -34,631 -2,075 -2,029 -3,843 -3,239 2,265 20 -
NP -37,333 14,728 7,143 6,915 -3,238 -2,940 -8,812 27.19%
-
NP to SH -20,562 15,025 7,628 6,532 -3,412 -2,304 -9,082 14.58%
-
Tax Rate - 12.35% 22.12% 35.72% 323,900.00% - - -
Total Cost 170,556 169,251 124,178 121,953 152,609 271,544 211,325 -3.50%
-
Net Worth 317,185 322,749 294,926 278,232 267,103 272,667 267,103 2.90%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 317,185 322,749 294,926 278,232 267,103 272,667 267,103 2.90%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -28.02% 8.01% 5.44% 5.37% -2.17% -1.09% -4.35% -
ROE -6.48% 4.66% 2.59% 2.35% -1.28% -0.84% -3.40% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 23.94 33.06 23.60 23.16 26.84 48.27 36.39 -6.73%
EPS -3.70 2.70 1.37 1.17 -0.61 -0.41 -1.63 14.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.58 0.53 0.50 0.48 0.49 0.48 2.90%
Adjusted Per Share Value based on latest NOSH - 556,465
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 23.91 33.01 23.57 23.13 26.80 48.20 36.34 -6.73%
EPS -3.69 2.70 1.37 1.17 -0.61 -0.41 -1.63 14.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5692 0.5792 0.5292 0.4993 0.4793 0.4893 0.4793 2.90%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.235 0.39 0.40 0.29 0.38 0.405 0.41 -
P/RPS 0.98 1.18 1.69 1.25 1.42 0.84 1.13 -2.34%
P/EPS -6.36 14.44 29.18 24.71 -61.97 -97.82 -25.12 -20.45%
EY -15.72 6.92 3.43 4.05 -1.61 -1.02 -3.98 25.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.67 0.75 0.58 0.79 0.83 0.85 -11.43%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 28/02/17 29/02/16 26/02/15 28/02/14 28/02/13 -
Price 0.40 0.48 0.46 0.26 0.42 0.435 0.365 -
P/RPS 1.67 1.45 1.95 1.12 1.56 0.90 1.00 8.91%
P/EPS -10.83 17.78 33.56 22.15 -68.50 -105.06 -22.36 -11.37%
EY -9.24 5.63 2.98 4.51 -1.46 -0.95 -4.47 12.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.83 0.87 0.52 0.88 0.89 0.76 -1.36%

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