[KUB] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -159.09%
YoY- 74.63%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 174,559 170,694 181,763 268,604 215,767 243,671 219,814 -14.23%
PBT 6,741 3,816 2,568 -5,205 4,514 4,113 2,069 119.61%
Tax -3,142 -981 -1,289 2,265 -227 -2,069 -1,965 36.70%
NP 3,599 2,835 1,279 -2,940 4,287 2,044 104 959.65%
-
NP to SH 2,373 2,444 889 -2,304 3,899 2,662 589 152.98%
-
Tax Rate 46.61% 25.71% 50.19% - 5.03% 50.30% 94.97% -
Total Cost 170,960 167,859 180,484 271,544 211,480 241,627 219,710 -15.38%
-
Net Worth 278,232 278,232 272,667 272,667 272,667 267,103 261,538 4.20%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 278,232 278,232 272,667 272,667 272,667 267,103 261,538 4.20%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.06% 1.66% 0.70% -1.09% 1.99% 0.84% 0.05% -
ROE 0.85% 0.88% 0.33% -0.84% 1.43% 1.00% 0.23% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 31.37 30.67 32.66 48.27 38.77 43.79 39.50 -14.22%
EPS 0.43 0.44 0.16 -0.41 0.70 0.48 0.11 147.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.50 0.49 0.49 0.49 0.48 0.47 4.20%
Adjusted Per Share Value based on latest NOSH - 556,465
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 31.34 30.65 32.64 48.23 38.74 43.75 39.47 -14.24%
EPS 0.43 0.44 0.16 -0.41 0.70 0.48 0.11 147.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4996 0.4996 0.4896 0.4896 0.4896 0.4796 0.4696 4.21%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.57 0.575 0.425 0.405 0.465 0.475 0.405 -
P/RPS 1.82 1.87 1.30 0.84 1.20 1.08 1.03 46.10%
P/EPS 133.66 130.92 266.03 -97.82 66.36 99.29 382.63 -50.36%
EY 0.75 0.76 0.38 -1.02 1.51 1.01 0.26 102.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.15 0.87 0.83 0.95 0.99 0.86 20.65%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 26/08/14 26/05/14 28/02/14 28/11/13 06/08/13 27/05/13 -
Price 0.54 0.55 0.52 0.435 0.425 0.50 0.495 -
P/RPS 1.72 1.79 1.59 0.90 1.10 1.14 1.25 23.68%
P/EPS 126.63 125.23 325.49 -105.06 60.66 104.52 467.66 -58.11%
EY 0.79 0.80 0.31 -0.95 1.65 0.96 0.21 141.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.10 1.06 0.89 0.87 1.04 1.05 1.89%

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