[KUB] QoQ Quarter Result on 31-Dec-2016 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 61.2%
YoY- 16.78%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 138,049 128,659 148,590 131,321 113,068 124,634 126,749 5.85%
PBT 3,476 9,262 10,500 9,172 8,661 6,864 7,637 -40.80%
Tax -2,568 -2,050 -2,472 -2,029 -3,506 -3,288 -1,969 19.35%
NP 908 7,212 8,028 7,143 5,155 3,576 5,668 -70.47%
-
NP to SH 1,791 7,352 8,043 7,628 4,732 4,058 6,210 -56.31%
-
Tax Rate 73.88% 22.13% 23.54% 22.12% 40.48% 47.90% 25.78% -
Total Cost 137,141 121,447 140,562 124,178 107,913 121,058 121,081 8.64%
-
Net Worth 311,620 311,620 306,055 294,926 289,361 283,797 283,797 6.42%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 311,620 311,620 306,055 294,926 289,361 283,797 283,797 6.42%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 0.66% 5.61% 5.40% 5.44% 4.56% 2.87% 4.47% -
ROE 0.57% 2.36% 2.63% 2.59% 1.64% 1.43% 2.19% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 24.81 23.12 26.70 23.60 20.32 22.40 22.78 5.85%
EPS 0.32 1.32 1.45 1.37 0.85 0.73 1.12 -56.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.56 0.55 0.53 0.52 0.51 0.51 6.42%
Adjusted Per Share Value based on latest NOSH - 556,465
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 24.81 23.12 26.70 23.60 20.32 22.40 22.78 5.85%
EPS 0.32 1.32 1.45 1.37 0.85 0.73 1.12 -56.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.56 0.55 0.53 0.52 0.51 0.51 6.42%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.485 0.49 0.57 0.40 0.425 0.37 0.285 -
P/RPS 1.95 2.12 2.13 1.69 2.09 1.65 1.25 34.47%
P/EPS 150.69 37.09 39.44 29.18 49.98 50.74 25.54 226.16%
EY 0.66 2.70 2.54 3.43 2.00 1.97 3.92 -69.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.88 1.04 0.75 0.82 0.73 0.56 34.10%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 29/08/17 22/05/17 28/02/17 29/11/16 29/08/16 30/05/16 -
Price 0.42 0.51 0.595 0.46 0.32 0.40 0.37 -
P/RPS 1.69 2.21 2.23 1.95 1.57 1.79 1.62 2.85%
P/EPS 130.49 38.60 41.17 33.56 37.63 54.85 33.15 149.09%
EY 0.77 2.59 2.43 2.98 2.66 1.82 3.02 -59.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.91 1.08 0.87 0.62 0.78 0.73 1.81%

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