[KUB] YoY TTM 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- 6.19%
YoY- 142.93%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 521,636 454,113 595,391 909,805 819,187 754,856 758,954 -6.05%
PBT 33,952 41,137 28,606 5,990 -8,978 -52,277 15,657 13.75%
Tax -10,050 -36,945 -14,859 -1,320 -2,580 -7,573 -5,742 9.76%
NP 23,902 4,192 13,747 4,670 -11,558 -59,850 9,915 15.77%
-
NP to SH 25,106 2,997 11,827 5,146 -11,987 -59,503 4,373 33.77%
-
Tax Rate 29.60% 89.81% 51.94% 22.04% - - 36.67% -
Total Cost 497,734 449,921 581,644 905,135 830,745 814,706 749,039 -6.57%
-
Net Worth 306,055 0 278,232 272,667 261,538 279,594 352,520 -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 0 278,232 272,667 261,538 279,594 352,520 -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 4.58% 0.92% 2.31% 0.51% -1.41% -7.93% 1.31% -
ROE 8.20% 0.00% 4.25% 1.89% -4.58% -21.28% 1.24% -
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 93.74 81.90 107.00 163.50 147.21 134.99 135.64 -5.96%
EPS 4.51 0.54 2.13 0.92 -2.15 -10.64 0.78 33.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.00 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 93.61 81.49 106.84 163.26 147.00 135.46 136.19 -6.05%
EPS 4.51 0.54 2.12 0.92 -2.15 -10.68 0.78 33.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5492 0.00 0.4993 0.4893 0.4693 0.5017 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 0.61 0.35 0.38 0.26 0.28 0.47 0.60 0.27%
P/EPS 12.63 52.73 19.29 45.96 -18.80 -5.92 103.65 -29.56%
EY 7.92 1.90 5.18 2.18 -5.32 -16.89 0.96 42.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.00 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 0.63 0.45 0.37 0.32 0.34 0.41 0.52 3.24%
P/EPS 13.19 68.45 18.58 56.23 -22.98 -5.26 90.85 -27.48%
EY 7.58 1.46 5.38 1.78 -4.35 -19.00 1.10 37.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.00 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