[KUB] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 65.35%
YoY- 33.99%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 148,590 495,772 364,451 251,383 126,749 465,503 312,150 -39.00%
PBT 10,500 32,334 23,162 14,501 7,637 16,587 17,780 -29.58%
Tax -2,472 -10,792 -8,763 -5,257 -1,969 -7,477 -15,584 -70.66%
NP 8,028 21,542 14,399 9,244 5,668 9,110 2,196 137.12%
-
NP to SH 8,043 22,628 15,000 10,268 6,210 7,864 1,333 231.06%
-
Tax Rate 23.54% 33.38% 37.83% 36.25% 25.78% 45.08% 87.65% -
Total Cost 140,562 474,230 350,052 242,139 121,081 456,393 309,954 -40.94%
-
Net Worth 306,055 294,926 289,361 283,797 283,797 278,232 272,667 7.99%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 306,055 294,926 289,361 283,797 283,797 278,232 272,667 7.99%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 5.40% 4.35% 3.95% 3.68% 4.47% 1.96% 0.70% -
ROE 2.63% 7.67% 5.18% 3.62% 2.19% 2.83% 0.49% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 26.70 89.09 65.49 45.17 22.78 83.65 56.10 -39.01%
EPS 1.45 4.07 2.70 1.85 1.12 1.41 0.24 231.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.53 0.52 0.51 0.51 0.50 0.49 7.99%
Adjusted Per Share Value based on latest NOSH - 556,465
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 26.66 88.97 65.40 45.11 22.75 83.53 56.02 -39.01%
EPS 1.44 4.06 2.69 1.84 1.11 1.41 0.24 229.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5492 0.5292 0.5193 0.5093 0.5093 0.4993 0.4893 7.99%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.57 0.40 0.425 0.37 0.285 0.29 0.33 -
P/RPS 2.13 0.45 0.65 0.82 1.25 0.35 0.59 135.15%
P/EPS 39.44 9.84 15.77 20.05 25.54 20.52 137.76 -56.52%
EY 2.54 10.17 6.34 4.99 3.92 4.87 0.73 129.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.75 0.82 0.73 0.56 0.58 0.67 34.02%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 22/05/17 28/02/17 29/11/16 29/08/16 30/05/16 29/02/16 27/11/15 -
Price 0.595 0.46 0.32 0.40 0.37 0.26 0.31 -
P/RPS 2.23 0.52 0.49 0.89 1.62 0.31 0.55 154.05%
P/EPS 41.17 11.31 11.87 21.68 33.15 18.40 129.41 -53.36%
EY 2.43 8.84 8.42 4.61 3.02 5.44 0.77 115.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.87 0.62 0.78 0.73 0.52 0.63 43.19%

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