[KUB] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -81.65%
YoY- 50.93%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 676,387 527,016 352,457 181,763 947,856 679,252 463,485 28.57%
PBT 13,126 13,125 6,384 2,568 5,491 10,696 6,182 64.97%
Tax -8,651 -5,412 -2,270 -1,289 302 -4,261 -4,034 66.06%
NP 4,475 7,713 4,114 1,279 5,793 6,435 2,148 62.90%
-
NP to SH 2,294 5,706 3,333 889 4,846 7,150 3,251 -20.69%
-
Tax Rate 65.91% 41.23% 35.56% 50.19% -5.50% 39.84% 65.25% -
Total Cost 671,912 519,303 348,343 180,484 942,063 672,817 461,337 28.40%
-
Net Worth 267,103 278,232 278,232 272,667 272,667 272,667 267,103 0.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 267,103 278,232 278,232 272,667 272,667 272,667 267,103 0.00%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 0.66% 1.46% 1.17% 0.70% 0.61% 0.95% 0.46% -
ROE 0.86% 2.05% 1.20% 0.33% 1.78% 2.62% 1.22% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 121.55 94.71 63.34 32.66 170.34 122.07 83.29 28.57%
EPS 0.41 1.03 0.60 0.16 0.87 1.28 0.58 -20.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.50 0.50 0.49 0.49 0.49 0.48 0.00%
Adjusted Per Share Value based on latest NOSH - 556,465
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 121.45 94.63 63.29 32.64 170.20 121.97 83.22 28.57%
EPS 0.41 1.02 0.60 0.16 0.87 1.28 0.58 -20.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4796 0.4996 0.4996 0.4896 0.4896 0.4896 0.4796 0.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.38 0.57 0.575 0.425 0.405 0.465 0.475 -
P/RPS 0.31 0.60 0.91 1.30 0.24 0.38 0.57 -33.29%
P/EPS 92.18 55.59 96.00 266.03 46.51 36.19 81.30 8.70%
EY 1.08 1.80 1.04 0.38 2.15 2.76 1.23 -8.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.14 1.15 0.87 0.83 0.95 0.99 -13.93%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 25/11/14 26/08/14 26/05/14 28/02/14 28/11/13 06/08/13 -
Price 0.42 0.54 0.55 0.52 0.435 0.425 0.50 -
P/RPS 0.35 0.57 0.87 1.59 0.26 0.35 0.60 -30.11%
P/EPS 101.88 52.66 91.83 325.49 49.95 33.08 85.58 12.28%
EY 0.98 1.90 1.09 0.31 2.00 3.02 1.17 -11.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.08 1.10 1.06 0.89 0.87 1.04 -10.51%

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