[KUB] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 10.95%
YoY- 737.7%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 599,277 546,619 521,638 521,636 495,772 484,455 464,091 18.52%
PBT 40,027 32,289 37,474 33,952 32,334 55,685 45,932 -8.74%
Tax -9,161 -9,093 -10,031 -10,050 -10,792 -34,407 -35,029 -59.00%
NP 30,866 23,196 27,443 23,902 21,542 21,278 10,903 99.74%
-
NP to SH 32,185 24,697 27,638 25,106 22,628 21,521 10,459 111.13%
-
Tax Rate 22.89% 28.16% 26.77% 29.60% 33.38% 61.79% 76.26% -
Total Cost 568,411 523,423 494,195 497,734 474,230 463,177 453,188 16.25%
-
Net Worth 322,749 311,620 311,620 306,055 294,926 289,487 0 -
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 322,749 311,620 311,620 306,055 294,926 289,487 0 -
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.15% 4.24% 5.26% 4.58% 4.35% 4.39% 2.35% -
ROE 9.97% 7.93% 8.87% 8.20% 7.67% 7.43% 0.00% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 107.69 98.23 93.74 93.74 89.09 87.02 83.49 18.43%
EPS 5.78 4.44 4.97 4.51 4.07 3.87 1.88 111.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.56 0.56 0.55 0.53 0.52 0.00 -
Adjusted Per Share Value based on latest NOSH - 556,465
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 107.61 98.15 93.67 93.66 89.02 86.99 83.33 18.53%
EPS 5.78 4.43 4.96 4.51 4.06 3.86 1.88 111.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5795 0.5595 0.5595 0.5496 0.5296 0.5198 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.39 0.485 0.49 0.57 0.40 0.425 0.37 -
P/RPS 0.36 0.49 0.52 0.61 0.45 0.49 0.44 -12.48%
P/EPS 6.74 10.93 9.87 12.63 9.84 10.99 19.67 -50.93%
EY 14.83 9.15 10.14 7.92 10.17 9.10 5.09 103.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.87 0.88 1.04 0.75 0.82 0.00 -
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 30/11/17 29/08/17 22/05/17 28/02/17 29/11/16 29/08/16 -
Price 0.48 0.42 0.51 0.595 0.46 0.32 0.40 -
P/RPS 0.45 0.43 0.54 0.63 0.52 0.37 0.48 -4.20%
P/EPS 8.30 9.46 10.27 13.19 11.31 8.28 21.26 -46.49%
EY 12.05 10.57 9.74 7.58 8.84 12.08 4.70 87.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.75 0.91 1.08 0.87 0.62 0.00 -

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