[KUB] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 105.77%
YoY- 1135.16%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 521,638 521,636 495,772 484,455 464,091 454,113 432,154 13.38%
PBT 37,474 33,952 32,334 55,685 45,932 41,137 50,303 -17.83%
Tax -10,031 -10,050 -10,792 -34,407 -35,029 -36,945 -41,228 -61.06%
NP 27,443 23,902 21,542 21,278 10,903 4,192 9,075 109.25%
-
NP to SH 27,638 25,106 22,628 21,521 10,459 2,997 7,854 131.53%
-
Tax Rate 26.77% 29.60% 33.38% 61.79% 76.26% 89.81% 81.96% -
Total Cost 494,195 497,734 474,230 463,177 453,188 449,921 423,079 10.92%
-
Net Worth 311,620 306,055 294,926 289,487 0 0 278,232 7.85%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 311,620 306,055 294,926 289,487 0 0 278,232 7.85%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 5.26% 4.58% 4.35% 4.39% 2.35% 0.92% 2.10% -
ROE 8.87% 8.20% 7.67% 7.43% 0.00% 0.00% 2.82% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 93.74 93.74 89.09 87.02 83.49 81.90 77.66 13.37%
EPS 4.97 4.51 4.07 3.87 1.88 0.54 1.41 131.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.55 0.53 0.52 0.00 0.00 0.50 7.85%
Adjusted Per Share Value based on latest NOSH - 556,465
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 93.67 93.66 89.02 86.99 83.33 81.54 77.60 13.38%
EPS 4.96 4.51 4.06 3.86 1.88 0.54 1.41 131.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5595 0.5496 0.5296 0.5198 0.00 0.00 0.4996 7.84%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.49 0.57 0.40 0.425 0.37 0.285 0.29 -
P/RPS 0.52 0.61 0.45 0.49 0.44 0.35 0.37 25.49%
P/EPS 9.87 12.63 9.84 10.99 19.67 52.73 20.55 -38.69%
EY 10.14 7.92 10.17 9.10 5.09 1.90 4.87 63.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.04 0.75 0.82 0.00 0.00 0.58 32.07%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 22/05/17 28/02/17 29/11/16 29/08/16 30/05/16 29/02/16 -
Price 0.51 0.595 0.46 0.32 0.40 0.37 0.26 -
P/RPS 0.54 0.63 0.52 0.37 0.48 0.45 0.33 38.90%
P/EPS 10.27 13.19 11.31 8.28 21.26 68.45 18.42 -32.28%
EY 9.74 7.58 8.84 12.08 4.70 1.46 5.43 47.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.08 0.87 0.62 0.00 0.00 0.52 45.26%

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