[KUB] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -32.22%
YoY- 128.99%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 527,016 352,457 181,763 947,856 679,252 463,485 219,814 79.03%
PBT 13,125 6,384 2,568 5,491 10,696 6,182 2,069 242.29%
Tax -5,412 -2,270 -1,289 302 -4,261 -4,034 -1,965 96.36%
NP 7,713 4,114 1,279 5,793 6,435 2,148 104 1660.57%
-
NP to SH 5,706 3,333 889 4,846 7,150 3,251 589 353.81%
-
Tax Rate 41.23% 35.56% 50.19% -5.50% 39.84% 65.25% 94.97% -
Total Cost 519,303 348,343 180,484 942,063 672,817 461,337 219,710 77.34%
-
Net Worth 278,232 278,232 272,667 272,667 272,667 267,103 261,538 4.20%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 278,232 278,232 272,667 272,667 272,667 267,103 261,538 4.20%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.46% 1.17% 0.70% 0.61% 0.95% 0.46% 0.05% -
ROE 2.05% 1.20% 0.33% 1.78% 2.62% 1.22% 0.23% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 94.71 63.34 32.66 170.34 122.07 83.29 39.50 79.04%
EPS 1.03 0.60 0.16 0.87 1.28 0.58 0.11 343.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.50 0.49 0.49 0.49 0.48 0.47 4.20%
Adjusted Per Share Value based on latest NOSH - 556,465
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 94.57 63.25 32.62 170.09 121.89 83.17 39.45 79.02%
EPS 1.02 0.60 0.16 0.87 1.28 0.58 0.11 340.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4993 0.4993 0.4893 0.4893 0.4893 0.4793 0.4693 4.21%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.57 0.575 0.425 0.405 0.465 0.475 0.405 -
P/RPS 0.60 0.91 1.30 0.24 0.38 0.57 1.03 -30.22%
P/EPS 55.59 96.00 266.03 46.51 36.19 81.30 382.63 -72.33%
EY 1.80 1.04 0.38 2.15 2.76 1.23 0.26 262.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.15 0.87 0.83 0.95 0.99 0.86 20.65%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 26/08/14 26/05/14 28/02/14 28/11/13 06/08/13 27/05/13 -
Price 0.54 0.55 0.52 0.435 0.425 0.50 0.495 -
P/RPS 0.57 0.87 1.59 0.26 0.35 0.60 1.25 -40.72%
P/EPS 52.66 91.83 325.49 49.95 33.08 85.58 467.66 -76.65%
EY 1.90 1.09 0.31 2.00 3.02 1.17 0.21 333.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.10 1.06 0.89 0.87 1.04 1.05 1.89%

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