[KUB] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -95.94%
YoY- -96.34%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 386,521 406,952 396,936 480,074 508,686 465,100 543,232 -20.28%
PBT -12,158 -17,124 10,356 11,529 5,788 26,826 34,976 -
Tax -5,261 -5,840 -10,144 -31,024 17,996 -7,978 -6,576 -13.80%
NP -17,420 -22,964 212 -19,495 23,784 18,848 28,400 -
-
NP to SH -13,638 -18,438 1,560 1,177 28,986 23,044 33,300 -
-
Tax Rate - - 97.95% 269.10% -310.92% 29.74% 18.80% -
Total Cost 403,941 429,916 396,724 499,569 484,902 446,252 514,832 -14.91%
-
Net Worth 306,055 306,055 317,185 317,185 333,879 328,314 333,879 -5.63%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 306,055 306,055 317,185 317,185 333,879 328,314 333,879 -5.63%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -4.51% -5.64% 0.05% -4.06% 4.68% 4.05% 5.23% -
ROE -4.46% -6.02% 0.49% 0.37% 8.68% 7.02% 9.97% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 69.46 73.13 71.33 86.27 91.41 83.58 97.62 -20.28%
EPS -2.45 -3.32 0.28 0.22 5.21 4.14 6.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.55 0.57 0.57 0.60 0.59 0.60 -5.63%
Adjusted Per Share Value based on latest NOSH - 556,465
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 69.40 73.07 71.27 86.20 91.34 83.51 97.54 -20.28%
EPS -2.45 -3.31 0.28 0.21 5.20 4.14 5.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5496 0.5496 0.5695 0.5695 0.5995 0.5895 0.5995 -5.62%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.32 0.32 0.405 0.235 0.31 0.32 0.45 -
P/RPS 0.46 0.44 0.57 0.27 0.34 0.38 0.46 0.00%
P/EPS -13.06 -9.66 144.47 111.10 5.95 7.73 7.52 -
EY -7.66 -10.35 0.69 0.90 16.80 12.94 13.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 0.71 0.41 0.52 0.54 0.75 -15.73%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 29/08/19 30/05/19 27/02/19 30/11/18 30/08/18 30/05/18 -
Price 0.325 0.335 0.335 0.40 0.23 0.32 0.295 -
P/RPS 0.47 0.46 0.47 0.46 0.25 0.38 0.30 34.85%
P/EPS -13.26 -10.11 119.50 189.11 4.42 7.73 4.93 -
EY -7.54 -9.89 0.84 0.53 22.65 12.94 20.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.61 0.59 0.70 0.38 0.54 0.49 13.16%

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