[KUB] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 50.85%
YoY- 187.74%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 415,298 277,249 148,590 495,772 364,451 251,383 126,749 120.44%
PBT 23,224 19,748 10,500 32,334 23,162 14,501 7,637 109.75%
Tax -7,086 -4,518 -2,472 -10,792 -8,763 -5,257 -1,969 134.65%
NP 16,138 15,230 8,028 21,542 14,399 9,244 5,668 100.75%
-
NP to SH 17,160 15,369 8,043 22,628 15,000 10,268 6,210 96.79%
-
Tax Rate 30.51% 22.88% 23.54% 33.38% 37.83% 36.25% 25.78% -
Total Cost 399,160 262,019 140,562 474,230 350,052 242,139 121,081 121.34%
-
Net Worth 311,620 311,620 306,055 294,926 289,361 283,797 283,797 6.42%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 311,620 311,620 306,055 294,926 289,361 283,797 283,797 6.42%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 3.89% 5.49% 5.40% 4.35% 3.95% 3.68% 4.47% -
ROE 5.51% 4.93% 2.63% 7.67% 5.18% 3.62% 2.19% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 74.63 49.82 26.70 89.09 65.49 45.17 22.78 120.42%
EPS 3.08 2.76 1.45 4.07 2.70 1.85 1.12 96.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.56 0.55 0.53 0.52 0.51 0.51 6.42%
Adjusted Per Share Value based on latest NOSH - 556,465
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 74.53 49.75 26.66 88.97 65.40 45.11 22.75 120.42%
EPS 3.08 2.76 1.44 4.06 2.69 1.84 1.11 97.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5592 0.5592 0.5492 0.5292 0.5193 0.5093 0.5093 6.42%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.485 0.49 0.57 0.40 0.425 0.37 0.285 -
P/RPS 0.65 0.98 2.13 0.45 0.65 0.82 1.25 -35.30%
P/EPS 15.73 17.74 39.44 9.84 15.77 20.05 25.54 -27.58%
EY 6.36 5.64 2.54 10.17 6.34 4.99 3.92 38.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.88 1.04 0.75 0.82 0.73 0.56 34.10%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 29/08/17 22/05/17 28/02/17 29/11/16 29/08/16 30/05/16 -
Price 0.42 0.51 0.595 0.46 0.32 0.40 0.37 -
P/RPS 0.56 1.02 2.23 0.52 0.49 0.89 1.62 -50.71%
P/EPS 13.62 18.47 41.17 11.31 11.87 21.68 33.15 -44.70%
EY 7.34 5.42 2.43 8.84 8.42 4.61 3.02 80.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.91 1.08 0.87 0.62 0.78 0.73 1.81%

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