[KUB] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -17.33%
YoY- 33.99%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 594,360 495,772 485,934 502,766 506,996 465,503 416,200 26.78%
PBT 42,000 32,334 30,882 29,002 30,548 16,587 23,706 46.36%
Tax -9,888 -10,792 -11,684 -10,514 -7,876 -7,477 -20,778 -39.01%
NP 32,112 21,542 19,198 18,488 22,672 9,110 2,928 392.90%
-
NP to SH 32,172 22,628 20,000 20,536 24,840 7,864 1,777 588.27%
-
Tax Rate 23.54% 33.38% 37.83% 36.25% 25.78% 45.08% 87.65% -
Total Cost 562,248 474,230 466,736 484,278 484,324 456,393 413,272 22.75%
-
Net Worth 306,204 294,926 289,361 283,797 283,797 278,232 272,667 8.03%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 306,204 294,926 289,361 283,797 283,797 278,232 272,667 8.03%
NOSH 556,736 556,465 556,465 556,465 556,465 556,465 556,465 0.03%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 5.40% 4.35% 3.95% 3.68% 4.47% 1.96% 0.70% -
ROE 10.51% 7.67% 6.91% 7.24% 8.75% 2.83% 0.65% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 106.76 89.09 87.33 90.35 91.11 83.65 74.79 26.75%
EPS 5.80 4.07 3.60 3.70 4.48 1.41 0.32 588.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.53 0.52 0.51 0.51 0.50 0.49 7.99%
Adjusted Per Share Value based on latest NOSH - 556,465
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 106.72 89.02 87.25 90.28 91.04 83.59 74.73 26.78%
EPS 5.78 4.06 3.59 3.69 4.46 1.41 0.32 587.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5498 0.5296 0.5196 0.5096 0.5096 0.4996 0.4896 8.03%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.57 0.40 0.425 0.37 0.285 0.29 0.33 -
P/RPS 0.53 0.45 0.49 0.41 0.31 0.35 0.44 13.19%
P/EPS 9.86 9.84 11.82 10.03 6.38 20.52 103.32 -79.08%
EY 10.14 10.17 8.46 9.97 15.66 4.87 0.97 377.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.75 0.82 0.73 0.56 0.58 0.67 34.02%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 22/05/17 28/02/17 29/11/16 29/08/16 30/05/16 29/02/16 27/11/15 -
Price 0.595 0.46 0.32 0.40 0.37 0.26 0.31 -
P/RPS 0.56 0.52 0.37 0.44 0.41 0.31 0.41 23.07%
P/EPS 10.30 11.31 8.90 10.84 8.29 18.40 97.06 -77.55%
EY 9.71 8.84 11.23 9.23 12.06 5.44 1.03 345.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.87 0.62 0.78 0.73 0.52 0.63 43.19%

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