[KUB] QoQ Cumulative Quarter Result on 31-Dec-2019

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019
Profit Trend
QoQ- 269.21%
YoY- 1370.52%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 268,371 171,688 109,382 400,483 289,891 203,476 99,234 93.75%
PBT 49,060 34,216 6,186 21,287 -9,119 -8,562 2,589 606.97%
Tax -2,353 -564 -1,021 -3,277 -3,946 -2,920 -2,536 -4.85%
NP 46,707 33,652 5,165 18,010 -13,065 -11,482 53 8979.03%
-
NP to SH 46,087 33,379 4,931 17,308 -10,229 -9,219 390 2287.26%
-
Tax Rate 4.80% 1.65% 16.51% 15.39% - - 97.95% -
Total Cost 221,664 138,036 104,217 382,473 302,956 214,958 99,181 70.69%
-
Net Worth 383,960 367,266 339,443 333,879 306,055 306,055 317,185 13.54%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 383,960 367,266 339,443 333,879 306,055 306,055 317,185 13.54%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 17.40% 19.60% 4.72% 4.50% -4.51% -5.64% 0.05% -
ROE 12.00% 9.09% 1.45% 5.18% -3.34% -3.01% 0.12% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 48.23 30.85 19.66 71.97 52.10 36.57 17.83 93.78%
EPS 8.28 6.00 0.89 3.11 -1.84 -1.66 0.07 2288.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.66 0.61 0.60 0.55 0.55 0.57 13.54%
Adjusted Per Share Value based on latest NOSH - 556,465
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 48.16 30.81 19.63 71.87 52.02 36.51 17.81 93.74%
EPS 8.27 5.99 0.88 3.11 -1.84 -1.65 0.07 2286.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.689 0.6591 0.6091 0.5991 0.5492 0.5492 0.5692 13.54%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.625 0.48 0.20 0.335 0.32 0.32 0.405 -
P/RPS 1.30 1.56 1.02 0.47 0.61 0.88 2.27 -30.96%
P/EPS 7.55 8.00 22.57 10.77 -17.41 -19.32 577.87 -94.40%
EY 13.25 12.50 4.43 9.28 -5.74 -5.18 0.17 1710.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.73 0.33 0.56 0.58 0.58 0.71 17.93%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 21/05/20 27/02/20 28/11/19 29/08/19 30/05/19 -
Price 0.575 0.70 0.46 0.315 0.325 0.335 0.335 -
P/RPS 1.19 2.27 2.34 0.44 0.62 0.92 1.88 -26.21%
P/EPS 6.94 11.67 51.91 10.13 -17.68 -20.22 477.99 -94.00%
EY 14.40 8.57 1.93 9.87 -5.66 -4.95 0.21 1562.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.06 0.75 0.53 0.59 0.61 0.59 25.47%

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