[KUB] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -10.64%
YoY- 14.76%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 569,646 586,495 599,277 546,619 521,638 521,636 495,772 9.73%
PBT 34,199 38,285 40,027 32,289 37,474 33,952 32,334 3.81%
Tax -9,140 -8,337 -9,161 -9,093 -10,031 -10,050 -10,792 -10.51%
NP 25,059 29,948 30,866 23,196 27,443 23,902 21,542 10.63%
-
NP to SH 28,336 32,493 32,185 24,697 27,638 25,106 22,628 16.22%
-
Tax Rate 26.73% 21.78% 22.89% 28.16% 26.77% 29.60% 33.38% -
Total Cost 544,587 556,547 568,411 523,423 494,195 497,734 474,230 9.68%
-
Net Worth 328,314 333,879 322,749 311,620 311,620 306,055 294,926 7.43%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 328,314 333,879 322,749 311,620 311,620 306,055 294,926 7.43%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 4.40% 5.11% 5.15% 4.24% 5.26% 4.58% 4.35% -
ROE 8.63% 9.73% 9.97% 7.93% 8.87% 8.20% 7.67% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 102.37 105.40 107.69 98.23 93.74 93.74 89.09 9.73%
EPS 5.09 5.84 5.78 4.44 4.97 4.51 4.07 16.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.60 0.58 0.56 0.56 0.55 0.53 7.43%
Adjusted Per Share Value based on latest NOSH - 556,465
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 102.29 105.31 107.61 98.15 93.67 93.66 89.02 9.73%
EPS 5.09 5.83 5.78 4.43 4.96 4.51 4.06 16.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5895 0.5995 0.5795 0.5595 0.5595 0.5496 0.5296 7.42%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.32 0.45 0.39 0.485 0.49 0.57 0.40 -
P/RPS 0.31 0.43 0.36 0.49 0.52 0.61 0.45 -22.05%
P/EPS 6.28 7.71 6.74 10.93 9.87 12.63 9.84 -25.93%
EY 15.91 12.98 14.83 9.15 10.14 7.92 10.17 34.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.75 0.67 0.87 0.88 1.04 0.75 -19.71%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 30/05/18 27/02/18 30/11/17 29/08/17 22/05/17 28/02/17 -
Price 0.32 0.295 0.48 0.42 0.51 0.595 0.46 -
P/RPS 0.31 0.28 0.45 0.43 0.54 0.63 0.52 -29.23%
P/EPS 6.28 5.05 8.30 9.46 10.27 13.19 11.31 -32.51%
EY 15.91 19.79 12.05 10.57 9.74 7.58 8.84 48.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.49 0.83 0.75 0.91 1.08 0.87 -27.29%

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