[KUB] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -94.59%
YoY- -96.34%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 289,891 203,476 99,234 480,074 381,515 232,550 135,808 65.70%
PBT -9,119 -8,562 2,589 11,529 4,341 13,413 8,744 -
Tax -3,946 -2,920 -2,536 -31,024 13,497 -3,989 -1,644 79.17%
NP -13,065 -11,482 53 -19,495 17,838 9,424 7,100 -
-
NP to SH -10,229 -9,219 390 1,177 21,740 11,522 8,325 -
-
Tax Rate - - 97.95% 269.10% -310.92% 29.74% 18.80% -
Total Cost 302,956 214,958 99,181 499,569 363,677 223,126 128,708 76.85%
-
Net Worth 306,055 306,055 317,185 317,185 333,879 328,314 333,879 -5.63%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 306,055 306,055 317,185 317,185 333,879 328,314 333,879 -5.63%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -4.51% -5.64% 0.05% -4.06% 4.68% 4.05% 5.23% -
ROE -3.34% -3.01% 0.12% 0.37% 6.51% 3.51% 2.49% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 52.10 36.57 17.83 86.27 68.56 41.79 24.41 65.69%
EPS -1.84 -1.66 0.07 0.22 3.91 2.07 1.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.55 0.57 0.57 0.60 0.59 0.60 -5.63%
Adjusted Per Share Value based on latest NOSH - 556,465
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 52.05 36.54 17.82 86.20 68.50 41.76 24.39 65.68%
EPS -1.84 -1.66 0.07 0.21 3.90 2.07 1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5496 0.5496 0.5695 0.5695 0.5995 0.5895 0.5995 -5.62%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.32 0.32 0.405 0.235 0.31 0.32 0.45 -
P/RPS 0.61 0.88 2.27 0.27 0.45 0.77 1.84 -52.06%
P/EPS -17.41 -19.32 577.87 111.10 7.93 15.45 30.08 -
EY -5.74 -5.18 0.17 0.90 12.60 6.47 3.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 0.71 0.41 0.52 0.54 0.75 -15.73%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 29/08/19 30/05/19 27/02/19 30/11/18 30/08/18 30/05/18 -
Price 0.325 0.335 0.335 0.40 0.23 0.32 0.295 -
P/RPS 0.62 0.92 1.88 0.46 0.34 0.77 1.21 -35.94%
P/EPS -17.68 -20.22 477.99 189.11 5.89 15.45 19.72 -
EY -5.66 -4.95 0.21 0.53 16.99 6.47 5.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.61 0.59 0.70 0.38 0.54 0.49 13.16%

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