[KUB] QoQ Annualized Quarter Result on 31-Dec-2019

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019
Profit Trend
QoQ- 226.9%
YoY- 1370.52%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 402,556 343,376 437,528 400,483 386,521 406,952 396,936 0.93%
PBT 73,590 68,432 24,744 21,287 -12,158 -17,124 10,356 268.29%
Tax -3,529 -1,128 -4,084 -3,277 -5,261 -5,840 -10,144 -50.44%
NP 70,060 67,304 20,660 18,010 -17,420 -22,964 212 4629.70%
-
NP to SH 69,130 66,758 19,724 17,308 -13,638 -18,438 1,560 1143.64%
-
Tax Rate 4.80% 1.65% 16.51% 15.39% - - 97.95% -
Total Cost 332,496 276,072 416,868 382,473 403,941 429,916 396,724 -11.07%
-
Net Worth 383,960 367,266 339,443 333,879 306,055 306,055 317,185 13.54%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 383,960 367,266 339,443 333,879 306,055 306,055 317,185 13.54%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 17.40% 19.60% 4.72% 4.50% -4.51% -5.64% 0.05% -
ROE 18.00% 18.18% 5.81% 5.18% -4.46% -6.02% 0.49% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 72.34 61.71 78.63 71.97 69.46 73.13 71.33 0.93%
EPS 12.42 12.00 3.56 3.11 -2.45 -3.32 0.28 1144.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.66 0.61 0.60 0.55 0.55 0.57 13.54%
Adjusted Per Share Value based on latest NOSH - 556,465
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 72.28 61.66 78.56 71.91 69.40 73.07 71.27 0.93%
EPS 12.41 11.99 3.54 3.11 -2.45 -3.31 0.28 1143.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6894 0.6595 0.6095 0.5995 0.5496 0.5496 0.5695 13.54%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.625 0.48 0.20 0.335 0.32 0.32 0.405 -
P/RPS 0.86 0.78 0.25 0.47 0.46 0.44 0.57 31.44%
P/EPS 5.03 4.00 5.64 10.77 -13.06 -9.66 144.47 -89.27%
EY 19.88 24.99 17.72 9.28 -7.66 -10.35 0.69 834.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.73 0.33 0.56 0.58 0.58 0.71 17.93%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 21/05/20 27/02/20 28/11/19 29/08/19 30/05/19 -
Price 0.575 0.70 0.46 0.315 0.325 0.335 0.335 -
P/RPS 0.79 1.13 0.59 0.44 0.47 0.46 0.47 41.23%
P/EPS 4.63 5.83 12.98 10.13 -13.26 -10.11 119.50 -88.48%
EY 21.61 17.14 7.71 9.87 -7.54 -9.89 0.84 766.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.06 0.75 0.53 0.59 0.61 0.59 25.47%

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