[KUB] YoY Quarter Result on 31-Mar-2014 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 138.59%
YoY- 50.93%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 148,590 126,749 100,767 181,763 219,814 207,389 160,987 -1.32%
PBT 10,500 7,637 18,048 2,568 2,069 -3,664 -2,584 -
Tax -2,472 -1,969 -7,497 -1,289 -1,965 -1,229 -1,282 11.55%
NP 8,028 5,668 10,551 1,279 104 -4,893 -3,866 -
-
NP to SH 8,043 6,210 10,422 889 589 -4,138 -5,036 -
-
Tax Rate 23.54% 25.78% 41.54% 50.19% 94.97% - - -
Total Cost 140,562 121,081 90,216 180,484 219,710 212,282 164,853 -2.61%
-
Net Worth 306,055 283,797 278,232 272,667 261,538 278,232 352,520 -2.32%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 306,055 283,797 278,232 272,667 261,538 278,232 352,520 -2.32%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 559,555 -0.09%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 5.40% 4.47% 10.47% 0.70% 0.05% -2.36% -2.40% -
ROE 2.63% 2.19% 3.75% 0.33% 0.23% -1.49% -1.43% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 26.70 22.78 18.11 32.66 39.50 37.27 28.77 -1.23%
EPS 1.45 1.12 1.87 0.16 0.11 -0.74 -0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.51 0.50 0.49 0.47 0.50 0.63 -2.23%
Adjusted Per Share Value based on latest NOSH - 556,465
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 26.66 22.75 18.08 32.62 39.45 37.22 28.89 -1.32%
EPS 1.44 1.11 1.87 0.16 0.11 -0.74 -0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5492 0.5093 0.4993 0.4893 0.4693 0.4993 0.6326 -2.32%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.57 0.285 0.41 0.425 0.405 0.63 0.81 -
P/RPS 2.13 1.25 2.26 1.30 1.03 1.69 2.82 -4.56%
P/EPS 39.44 25.54 21.89 266.03 382.63 -84.72 -90.00 -
EY 2.54 3.92 4.57 0.38 0.26 -1.18 -1.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.56 0.82 0.87 0.86 1.26 1.29 -3.52%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 22/05/17 30/05/16 29/05/15 26/05/14 27/05/13 30/05/12 27/05/11 -
Price 0.595 0.37 0.395 0.52 0.495 0.56 0.71 -
P/RPS 2.23 1.62 2.18 1.59 1.25 1.50 2.47 -1.68%
P/EPS 41.17 33.15 21.09 325.49 467.66 -75.31 -78.89 -
EY 2.43 3.02 4.74 0.31 0.21 -1.33 -1.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.73 0.79 1.06 1.05 1.12 1.13 -0.75%

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