[KUB] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 350.83%
YoY- 128.99%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 495,772 432,154 676,387 947,856 806,762 708,454 796,208 -7.58%
PBT 32,334 50,303 13,126 5,491 -14,711 -51,197 22,265 6.40%
Tax -10,792 -41,228 -8,651 -1,996 -1,844 -7,626 -5,247 12.75%
NP 21,542 9,075 4,475 3,495 -16,555 -58,823 17,018 4.00%
-
NP to SH 22,628 7,854 2,294 4,846 -16,714 -60,401 11,482 11.95%
-
Tax Rate 33.38% 81.96% 65.91% 36.35% - - 23.57% -
Total Cost 474,230 423,079 671,912 944,361 823,317 767,277 779,190 -7.93%
-
Net Worth 294,926 278,232 267,103 272,667 267,103 283,833 349,725 -2.79%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 294,926 278,232 267,103 272,667 267,103 283,833 349,725 -2.79%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 555,120 0.04%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 4.35% 2.10% 0.66% 0.37% -2.05% -8.30% 2.14% -
ROE 7.67% 2.82% 0.86% 1.78% -6.26% -21.28% 3.28% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 89.09 77.66 121.55 170.34 144.98 127.30 143.43 -7.62%
EPS 4.07 1.41 0.41 0.87 -3.00 -10.85 2.07 11.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.50 0.48 0.49 0.48 0.51 0.63 -2.83%
Adjusted Per Share Value based on latest NOSH - 556,465
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 88.97 77.55 121.38 170.09 144.77 127.13 142.88 -7.58%
EPS 4.06 1.41 0.41 0.87 -3.00 -10.84 2.06 11.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5292 0.4993 0.4793 0.4893 0.4793 0.5093 0.6276 -2.79%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.40 0.29 0.38 0.405 0.41 0.68 0.67 -
P/RPS 0.45 0.37 0.31 0.24 0.28 0.53 0.47 -0.72%
P/EPS 9.84 20.55 92.18 46.51 -13.65 -6.27 32.39 -17.99%
EY 10.17 4.87 1.08 2.15 -7.33 -15.96 3.09 21.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.58 0.79 0.83 0.85 1.33 1.06 -5.59%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 26/02/15 28/02/14 28/02/13 29/02/12 25/02/11 -
Price 0.46 0.26 0.42 0.435 0.365 0.71 0.71 -
P/RPS 0.52 0.33 0.35 0.26 0.25 0.56 0.50 0.65%
P/EPS 11.31 18.42 101.88 49.95 -12.15 -6.54 34.33 -16.88%
EY 8.84 5.43 0.98 2.00 -8.23 -15.29 2.91 20.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.52 0.88 0.89 0.76 1.39 1.13 -4.26%

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