[KUB] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 46.62%
YoY- 193.68%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 704,914 727,052 947,856 905,669 926,970 879,256 806,762 -8.62%
PBT 12,768 10,272 5,491 14,261 12,364 8,276 -14,711 -
Tax -4,540 -5,156 302 -5,681 -8,068 -7,860 -1,844 82.63%
NP 8,228 5,116 5,793 8,580 4,296 416 -16,555 -
-
NP to SH 6,666 3,556 4,846 9,533 6,502 2,356 -16,714 -
-
Tax Rate 35.56% 50.19% -5.50% 39.84% 65.25% 94.97% - -
Total Cost 696,686 721,936 942,063 897,089 922,674 878,840 823,317 -10.56%
-
Net Worth 278,232 272,667 272,667 272,667 267,103 261,538 267,103 2.76%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 278,232 272,667 272,667 272,667 267,103 261,538 267,103 2.76%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.17% 0.70% 0.61% 0.95% 0.46% 0.05% -2.05% -
ROE 2.40% 1.30% 1.78% 3.50% 2.43% 0.90% -6.26% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 126.68 130.66 170.34 162.75 166.58 158.01 144.98 -8.62%
EPS 1.20 0.64 0.87 1.71 1.16 0.44 -3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.49 0.49 0.49 0.48 0.47 0.48 2.76%
Adjusted Per Share Value based on latest NOSH - 556,465
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 126.57 130.55 170.20 162.62 166.45 157.88 144.86 -8.62%
EPS 1.20 0.64 0.87 1.71 1.17 0.42 -3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4996 0.4896 0.4896 0.4896 0.4796 0.4696 0.4796 2.76%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.575 0.425 0.405 0.465 0.475 0.405 0.41 -
P/RPS 0.45 0.33 0.24 0.29 0.29 0.26 0.28 37.32%
P/EPS 48.00 66.51 46.51 27.14 40.65 95.66 -13.65 -
EY 2.08 1.50 2.15 3.68 2.46 1.05 -7.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.87 0.83 0.95 0.99 0.86 0.85 22.39%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 26/05/14 28/02/14 28/11/13 06/08/13 27/05/13 28/02/13 -
Price 0.55 0.52 0.435 0.425 0.50 0.495 0.365 -
P/RPS 0.43 0.40 0.26 0.26 0.30 0.31 0.25 43.69%
P/EPS 45.91 81.37 49.95 24.81 42.79 116.91 -12.15 -
EY 2.18 1.23 2.00 4.03 2.34 0.86 -8.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.06 0.89 0.87 1.04 1.05 0.76 28.04%

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