[KUB] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -21.03%
YoY- -40.41%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 495,772 364,451 251,383 126,749 465,503 312,150 210,418 76.60%
PBT 32,334 23,162 14,501 7,637 16,587 17,780 18,902 42.79%
Tax -10,792 -8,763 -5,257 -1,969 -7,477 -15,584 -11,486 -4.05%
NP 21,542 14,399 9,244 5,668 9,110 2,196 7,416 102.92%
-
NP to SH 22,628 15,000 10,268 6,210 7,864 1,333 7,663 105.15%
-
Tax Rate 33.38% 37.83% 36.25% 25.78% 45.08% 87.65% 60.77% -
Total Cost 474,230 350,052 242,139 121,081 456,393 309,954 203,002 75.60%
-
Net Worth 294,926 289,361 283,797 283,797 278,232 272,667 278,232 3.94%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 294,926 289,361 283,797 283,797 278,232 272,667 278,232 3.94%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 4.35% 3.95% 3.68% 4.47% 1.96% 0.70% 3.52% -
ROE 7.67% 5.18% 3.62% 2.19% 2.83% 0.49% 2.75% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 89.09 65.49 45.17 22.78 83.65 56.10 37.81 76.61%
EPS 4.07 2.70 1.85 1.12 1.41 0.24 1.38 104.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.52 0.51 0.51 0.50 0.49 0.50 3.94%
Adjusted Per Share Value based on latest NOSH - 556,465
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 88.97 65.40 45.11 22.75 83.53 56.02 37.76 76.60%
EPS 4.06 2.69 1.84 1.11 1.41 0.24 1.38 104.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5292 0.5193 0.5093 0.5093 0.4993 0.4893 0.4993 3.93%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.40 0.425 0.37 0.285 0.29 0.33 0.38 -
P/RPS 0.45 0.65 0.82 1.25 0.35 0.59 1.00 -41.13%
P/EPS 9.84 15.77 20.05 25.54 20.52 137.76 27.59 -49.55%
EY 10.17 6.34 4.99 3.92 4.87 0.73 3.62 98.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.82 0.73 0.56 0.58 0.67 0.76 -0.87%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 29/08/16 30/05/16 29/02/16 27/11/15 26/08/15 -
Price 0.46 0.32 0.40 0.37 0.26 0.31 0.295 -
P/RPS 0.52 0.49 0.89 1.62 0.31 0.55 0.78 -23.59%
P/EPS 11.31 11.87 21.68 33.15 18.40 129.41 21.42 -34.54%
EY 8.84 8.42 4.61 3.02 5.44 0.77 4.67 52.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.62 0.78 0.73 0.52 0.63 0.59 29.39%

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