[KUB] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 3.46%
YoY- 3.51%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 480,074 508,686 465,100 543,232 599,277 553,730 554,498 -9.13%
PBT 11,529 5,788 26,826 34,976 40,027 30,965 39,496 -55.89%
Tax -31,024 17,996 -7,978 -6,576 -9,161 -9,448 -9,036 127.07%
NP -19,495 23,784 18,848 28,400 30,866 21,517 30,460 -
-
NP to SH 1,177 28,986 23,044 33,300 32,185 22,880 30,738 -88.57%
-
Tax Rate 269.10% -310.92% 29.74% 18.80% 22.89% 30.51% 22.88% -
Total Cost 499,569 484,902 446,252 514,832 568,411 532,213 524,038 -3.12%
-
Net Worth 317,185 333,879 328,314 333,879 322,749 311,620 311,834 1.13%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 317,185 333,879 328,314 333,879 322,749 311,620 311,834 1.13%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,847 -0.04%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -4.06% 4.68% 4.05% 5.23% 5.15% 3.89% 5.49% -
ROE 0.37% 8.68% 7.02% 9.97% 9.97% 7.34% 9.86% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 86.27 91.41 83.58 97.62 107.69 99.51 99.58 -9.09%
EPS 0.22 5.21 4.14 6.00 5.78 4.11 5.52 -88.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.60 0.59 0.60 0.58 0.56 0.56 1.18%
Adjusted Per Share Value based on latest NOSH - 556,465
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 86.20 91.34 83.51 97.54 107.61 99.43 99.57 -9.14%
EPS 0.21 5.20 4.14 5.98 5.78 4.11 5.52 -88.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5695 0.5995 0.5895 0.5995 0.5795 0.5595 0.5599 1.13%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.235 0.31 0.32 0.45 0.39 0.485 0.49 -
P/RPS 0.27 0.34 0.38 0.46 0.36 0.49 0.49 -32.71%
P/EPS 111.10 5.95 7.73 7.52 6.74 11.80 8.88 436.45%
EY 0.90 16.80 12.94 13.30 14.83 8.48 11.27 -81.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.52 0.54 0.75 0.67 0.87 0.88 -39.81%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 30/11/18 30/08/18 30/05/18 27/02/18 30/11/17 29/08/17 -
Price 0.40 0.23 0.32 0.295 0.48 0.42 0.51 -
P/RPS 0.46 0.25 0.38 0.30 0.45 0.42 0.51 -6.63%
P/EPS 189.11 4.42 7.73 4.93 8.30 10.21 9.24 644.11%
EY 0.53 22.65 12.94 20.29 12.05 9.79 10.82 -86.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.38 0.54 0.49 0.83 0.75 0.91 -16.00%

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