[KUB] YoY TTM 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- 477.78%
YoY- 242.37%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 529,806 599,277 495,772 432,154 676,387 947,856 806,762 -6.76%
PBT 2,146 40,027 32,334 50,303 13,126 5,491 -14,711 -
Tax -21,642 -9,161 -10,792 -41,228 -8,651 -1,996 -1,844 50.72%
NP -19,496 30,866 21,542 9,075 4,475 3,495 -16,555 2.76%
-
NP to SH 1,176 32,185 22,628 7,854 2,294 4,846 -16,714 -
-
Tax Rate 1,008.48% 22.89% 33.38% 81.96% 65.91% 36.35% - -
Total Cost 549,302 568,411 474,230 423,079 671,912 944,361 823,317 -6.51%
-
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 -3.68% 5.15% 4.35% 2.10% 0.66% 0.37% -2.05% -
ROE 0.37% 9.97% 7.67% 2.82% 0.86% 1.78% -6.26% -
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 95.21 107.69 89.09 77.66 121.55 170.34 144.98 -6.76%
EPS 0.21 5.78 4.07 1.41 0.41 0.87 -3.00 -
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 95.13 107.61 89.02 77.60 121.45 170.20 144.86 -6.76%
EPS 0.21 5.78 4.06 1.41 0.41 0.87 -3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5695 0.5795 0.5296 0.4996 0.4796 0.4896 0.4796 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 0.25 0.36 0.45 0.37 0.31 0.24 0.28 -1.87%
P/EPS 111.20 6.74 9.84 20.55 92.18 46.51 -13.65 -
EY 0.90 14.83 10.17 4.87 1.08 2.15 -7.33 -
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 0.42 0.45 0.52 0.33 0.35 0.26 0.25 9.02%
P/EPS 189.27 8.30 11.31 18.42 101.88 49.95 -12.15 -
EY 0.53 12.05 8.84 5.43 0.98 2.00 -8.23 -
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