[KUB] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 71.03%
YoY- 96.05%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 484,455 461,521 795,620 881,765 790,807 782,321 849,207 -8.92%
PBT 55,685 17,781 7,920 1,864 -42,821 -1,620 46,190 3.16%
Tax -34,407 -18,823 -3,147 -4,241 -6,918 -6,081 -7,438 29.05%
NP 21,278 -1,042 4,773 -2,377 -49,739 -7,701 38,752 -9.50%
-
NP to SH 21,521 -2,079 3,402 -1,932 -48,910 -12,942 32,384 -6.57%
-
Tax Rate 61.79% 105.86% 39.73% 227.52% - - 16.10% -
Total Cost 463,177 462,563 790,847 884,142 840,546 790,022 810,455 -8.89%
-
Net Worth 289,487 272,667 278,232 272,667 273,419 322,841 343,755 -2.82%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 289,487 272,667 278,232 272,667 273,419 322,841 343,755 -2.82%
NOSH 556,465 556,465 556,465 556,465 556,465 556,623 554,444 0.06%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 4.39% -0.23% 0.60% -0.27% -6.29% -0.98% 4.56% -
ROE 7.43% -0.76% 1.22% -0.71% -17.89% -4.01% 9.42% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 87.02 82.94 142.98 158.46 141.72 140.55 153.16 -8.98%
EPS 3.87 -0.37 0.61 -0.35 -8.77 -2.33 5.84 -6.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.49 0.50 0.49 0.49 0.58 0.62 -2.88%
Adjusted Per Share Value based on latest NOSH - 556,465
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 86.94 82.82 142.77 158.23 141.91 140.39 152.39 -8.92%
EPS 3.86 -0.37 0.61 -0.35 -8.78 -2.32 5.81 -6.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5195 0.4893 0.4993 0.4893 0.4907 0.5793 0.6169 -2.82%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.425 0.33 0.57 0.465 0.47 0.53 0.49 -
P/RPS 0.49 0.40 0.40 0.29 0.33 0.38 0.32 7.35%
P/EPS 10.99 -88.33 93.23 -133.93 -5.36 -22.79 8.39 4.59%
EY 9.10 -1.13 1.07 -0.75 -18.65 -4.39 11.92 -4.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.67 1.14 0.95 0.96 0.91 0.79 0.62%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 27/11/15 25/11/14 28/11/13 27/11/12 30/11/11 30/11/10 -
Price 0.32 0.31 0.54 0.425 0.45 0.68 0.51 -
P/RPS 0.37 0.37 0.38 0.27 0.32 0.48 0.33 1.92%
P/EPS 8.28 -82.97 88.33 -122.41 -5.13 -29.25 8.73 -0.87%
EY 12.08 -1.21 1.13 -0.82 -19.48 -3.42 11.45 0.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.63 1.08 0.87 0.92 1.17 0.82 -4.54%

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