[KUB] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 119.93%
YoY- 193.68%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 352,457 181,763 947,856 679,252 463,485 219,814 806,762 -42.51%
PBT 6,384 2,568 5,491 10,696 6,182 2,069 -14,711 -
Tax -2,270 -1,289 302 -4,261 -4,034 -1,965 -1,844 14.90%
NP 4,114 1,279 5,793 6,435 2,148 104 -16,555 -
-
NP to SH 3,333 889 4,846 7,150 3,251 589 -16,714 -
-
Tax Rate 35.56% 50.19% -5.50% 39.84% 65.25% 94.97% - -
Total Cost 348,343 180,484 942,063 672,817 461,337 219,710 823,317 -43.73%
-
Net Worth 278,232 272,667 272,667 272,667 267,103 261,538 267,103 2.76%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 278,232 272,667 272,667 272,667 267,103 261,538 267,103 2.76%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.17% 0.70% 0.61% 0.95% 0.46% 0.05% -2.05% -
ROE 1.20% 0.33% 1.78% 2.62% 1.22% 0.23% -6.26% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 63.34 32.66 170.34 122.07 83.29 39.50 144.98 -42.51%
EPS 0.60 0.16 0.87 1.28 0.58 0.11 -3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.49 0.49 0.49 0.48 0.47 0.48 2.76%
Adjusted Per Share Value based on latest NOSH - 556,465
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 63.25 32.62 170.09 121.89 83.17 39.45 144.77 -42.50%
EPS 0.60 0.16 0.87 1.28 0.58 0.11 -3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4993 0.4893 0.4893 0.4893 0.4793 0.4693 0.4793 2.77%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.575 0.425 0.405 0.465 0.475 0.405 0.41 -
P/RPS 0.91 1.30 0.24 0.38 0.57 1.03 0.28 119.88%
P/EPS 96.00 266.03 46.51 36.19 81.30 382.63 -13.65 -
EY 1.04 0.38 2.15 2.76 1.23 0.26 -7.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.87 0.83 0.95 0.99 0.86 0.85 22.39%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 26/05/14 28/02/14 28/11/13 06/08/13 27/05/13 28/02/13 -
Price 0.55 0.52 0.435 0.425 0.50 0.495 0.365 -
P/RPS 0.87 1.59 0.26 0.35 0.60 1.25 0.25 130.16%
P/EPS 91.83 325.49 49.95 33.08 85.58 467.66 -12.15 -
EY 1.09 0.31 2.00 3.02 1.17 0.21 -8.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.06 0.89 0.87 1.04 1.05 0.76 28.04%

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