[KUB] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 215.87%
YoY- -40.41%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 495,772 485,934 502,766 506,996 465,503 416,200 420,836 11.48%
PBT 32,334 30,882 29,002 30,548 16,587 23,706 37,804 -9.85%
Tax -10,792 -11,684 -10,514 -7,876 -7,477 -20,778 -22,972 -39.42%
NP 21,542 19,198 18,488 22,672 9,110 2,928 14,832 28.10%
-
NP to SH 22,628 20,000 20,536 24,840 7,864 1,777 15,326 29.50%
-
Tax Rate 33.38% 37.83% 36.25% 25.78% 45.08% 87.65% 60.77% -
Total Cost 474,230 466,736 484,278 484,324 456,393 413,272 406,004 10.85%
-
Net Worth 294,926 289,361 283,797 283,797 278,232 272,667 278,232 3.94%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 294,926 289,361 283,797 283,797 278,232 272,667 278,232 3.94%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 4.35% 3.95% 3.68% 4.47% 1.96% 0.70% 3.52% -
ROE 7.67% 6.91% 7.24% 8.75% 2.83% 0.65% 5.51% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 89.09 87.33 90.35 91.11 83.65 74.79 75.63 11.48%
EPS 4.07 3.60 3.70 4.48 1.41 0.32 2.76 29.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.52 0.51 0.51 0.50 0.49 0.50 3.94%
Adjusted Per Share Value based on latest NOSH - 556,465
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 89.02 87.25 90.28 91.04 83.59 74.73 75.57 11.48%
EPS 4.06 3.59 3.69 4.46 1.41 0.32 2.75 29.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5296 0.5196 0.5096 0.5096 0.4996 0.4896 0.4996 3.94%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.40 0.425 0.37 0.285 0.29 0.33 0.38 -
P/RPS 0.45 0.49 0.41 0.31 0.35 0.44 0.50 -6.75%
P/EPS 9.84 11.82 10.03 6.38 20.52 103.32 13.80 -20.10%
EY 10.17 8.46 9.97 15.66 4.87 0.97 7.25 25.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.82 0.73 0.56 0.58 0.67 0.76 -0.87%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 29/08/16 30/05/16 29/02/16 27/11/15 26/08/15 -
Price 0.46 0.32 0.40 0.37 0.26 0.31 0.295 -
P/RPS 0.52 0.37 0.44 0.41 0.31 0.41 0.39 21.03%
P/EPS 11.31 8.90 10.84 8.29 18.40 97.06 10.71 3.68%
EY 8.84 11.23 9.23 12.06 5.44 1.03 9.34 -3.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.62 0.78 0.73 0.52 0.63 0.59 29.39%

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