[KUB] QoQ TTM Result on 30-Sep-2019

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019
Profit Trend
QoQ- -57.39%
YoY- -183.76%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 368,695 407,605 397,457 420,088 482,638 493,232 529,806 -21.48%
PBT 64,065 25,765 22,168 -10,940 -19,455 -4,009 2,146 864.33%
Tax -921 -2,643 -4,158 -39,458 -20,946 -22,534 -21,642 -87.83%
NP 63,144 23,122 18,010 -50,398 -40,401 -26,543 -19,496 -
-
NP to SH 59,906 21,849 17,308 -30,791 -19,563 -6,759 1,176 1277.47%
-
Tax Rate 1.44% 10.26% 18.76% - - - 1,008.48% -
Total Cost 305,551 384,483 379,447 470,486 523,039 519,775 549,302 -32.38%
-
Net Worth 367,266 339,443 333,879 306,055 306,055 317,185 317,185 10.27%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 367,266 339,443 333,879 306,055 306,055 317,185 317,185 10.27%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 17.13% 5.67% 4.53% -12.00% -8.37% -5.38% -3.68% -
ROE 16.31% 6.44% 5.18% -10.06% -6.39% -2.13% 0.37% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 66.26 73.25 71.43 75.49 86.73 88.64 95.21 -21.48%
EPS 10.77 3.93 3.11 -5.53 -3.52 -1.21 0.21 1283.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.61 0.60 0.55 0.55 0.57 0.57 10.27%
Adjusted Per Share Value based on latest NOSH - 556,465
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 66.20 73.19 71.37 75.43 86.66 88.56 95.13 -21.48%
EPS 10.76 3.92 3.11 -5.53 -3.51 -1.21 0.21 1282.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6595 0.6095 0.5995 0.5496 0.5496 0.5695 0.5695 10.28%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.48 0.20 0.335 0.32 0.32 0.405 0.235 -
P/RPS 0.72 0.27 0.47 0.42 0.37 0.46 0.25 102.55%
P/EPS 4.46 5.09 10.77 -5.78 -9.10 -33.34 111.20 -88.30%
EY 22.43 19.63 9.28 -17.29 -10.99 -3.00 0.90 754.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.33 0.56 0.58 0.58 0.71 0.41 46.95%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 21/05/20 27/02/20 28/11/19 29/08/19 30/05/19 27/02/19 -
Price 0.70 0.46 0.315 0.325 0.335 0.335 0.40 -
P/RPS 1.06 0.63 0.44 0.43 0.39 0.38 0.42 85.47%
P/EPS 6.50 11.72 10.13 -5.87 -9.53 -27.58 189.27 -89.45%
EY 15.38 8.54 9.87 -17.03 -10.49 -3.63 0.53 846.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.75 0.53 0.59 0.61 0.59 0.70 31.90%

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