[KUB] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 30.32%
YoY- 42.24%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 580,562 569,646 586,495 599,277 546,619 521,638 521,636 7.38%
PBT 21,651 34,199 38,285 40,027 32,289 37,474 33,952 -25.89%
Tax 10,914 -9,140 -8,337 -9,161 -9,093 -10,031 -10,050 -
NP 32,565 25,059 29,948 30,866 23,196 27,443 23,902 22.87%
-
NP to SH 36,763 28,336 32,493 32,185 24,697 27,638 25,106 28.92%
-
Tax Rate -50.41% 26.73% 21.78% 22.89% 28.16% 26.77% 29.60% -
Total Cost 547,997 544,587 556,547 568,411 523,423 494,195 497,734 6.61%
-
Net Worth 333,879 328,314 333,879 322,749 311,620 311,620 306,055 5.96%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 333,879 328,314 333,879 322,749 311,620 311,620 306,055 5.96%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 5.61% 4.40% 5.11% 5.15% 4.24% 5.26% 4.58% -
ROE 11.01% 8.63% 9.73% 9.97% 7.93% 8.87% 8.20% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 104.33 102.37 105.40 107.69 98.23 93.74 93.74 7.38%
EPS 6.61 5.09 5.84 5.78 4.44 4.97 4.51 28.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.59 0.60 0.58 0.56 0.56 0.55 5.96%
Adjusted Per Share Value based on latest NOSH - 556,465
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 104.18 102.22 105.25 107.54 98.09 93.61 93.61 7.38%
EPS 6.60 5.08 5.83 5.78 4.43 4.96 4.51 28.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5991 0.5892 0.5991 0.5792 0.5592 0.5592 0.5492 5.96%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.31 0.32 0.45 0.39 0.485 0.49 0.57 -
P/RPS 0.30 0.31 0.43 0.36 0.49 0.52 0.61 -37.66%
P/EPS 4.69 6.28 7.71 6.74 10.93 9.87 12.63 -48.30%
EY 21.31 15.91 12.98 14.83 9.15 10.14 7.92 93.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.54 0.75 0.67 0.87 0.88 1.04 -36.97%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 30/08/18 30/05/18 27/02/18 30/11/17 29/08/17 22/05/17 -
Price 0.23 0.32 0.295 0.48 0.42 0.51 0.595 -
P/RPS 0.22 0.31 0.28 0.45 0.43 0.54 0.63 -50.37%
P/EPS 3.48 6.28 5.05 8.30 9.46 10.27 13.19 -58.83%
EY 28.72 15.91 19.79 12.05 10.57 9.74 7.58 142.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.54 0.49 0.83 0.75 0.91 1.08 -50.12%

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