[KUB] QoQ Annualized 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- 13.14%
YoY- 187.74%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized 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 553,730 554,498 594,360 495,772 485,934 502,766 506,996 6.04%
PBT 30,965 39,496 42,000 32,334 30,882 29,002 30,548 0.90%
Tax -9,448 -9,036 -9,888 -10,792 -11,684 -10,514 -7,876 12.88%
NP 21,517 30,460 32,112 21,542 19,198 18,488 22,672 -3.42%
-
NP to SH 22,880 30,738 32,172 22,628 20,000 20,536 24,840 -5.32%
-
Tax Rate 30.51% 22.88% 23.54% 33.38% 37.83% 36.25% 25.78% -
Total Cost 532,213 524,038 562,248 474,230 466,736 484,278 484,324 6.48%
-
Net Worth 311,620 311,834 306,204 294,926 289,361 283,797 283,797 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 311,620 311,834 306,204 294,926 289,361 283,797 283,797 6.42%
NOSH 556,465 556,847 556,736 556,465 556,465 556,465 556,465 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 3.89% 5.49% 5.40% 4.35% 3.95% 3.68% 4.47% -
ROE 7.34% 9.86% 10.51% 7.67% 6.91% 7.24% 8.75% -
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 99.51 99.58 106.76 89.09 87.33 90.35 91.11 6.04%
EPS 4.11 5.52 5.80 4.07 3.60 3.70 4.48 -5.57%
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 99.43 99.57 106.72 89.02 87.25 90.28 91.04 6.04%
EPS 4.11 5.52 5.78 4.06 3.59 3.69 4.46 -5.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5595 0.5599 0.5498 0.5296 0.5196 0.5096 0.5096 6.41%
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 0.49 0.49 0.53 0.45 0.49 0.41 0.31 35.65%
P/EPS 11.80 8.88 9.86 9.84 11.82 10.03 6.38 50.61%
EY 8.48 11.27 10.14 10.17 8.46 9.97 15.66 -33.53%
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 0.42 0.51 0.56 0.52 0.37 0.44 0.41 1.61%
P/EPS 10.21 9.24 10.30 11.31 8.90 10.84 8.29 14.88%
EY 9.79 10.82 9.71 8.84 11.23 9.23 12.06 -12.96%
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