[KUB] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 0.96%
YoY- 29.42%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 529,806 580,562 569,646 586,495 599,277 546,619 521,638 1.03%
PBT 2,146 21,651 34,199 38,285 40,027 32,289 37,474 -85.06%
Tax -21,642 10,914 -9,140 -8,337 -9,161 -9,093 -10,031 66.73%
NP -19,496 32,565 25,059 29,948 30,866 23,196 27,443 -
-
NP to SH 1,176 36,763 28,336 32,493 32,185 24,697 27,638 -87.74%
-
Tax Rate 1,008.48% -50.41% 26.73% 21.78% 22.89% 28.16% 26.77% -
Total Cost 549,302 547,997 544,587 556,547 568,411 523,423 494,195 7.28%
-
Net Worth 317,185 333,879 328,314 333,879 322,749 311,620 311,620 1.18%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 317,185 333,879 328,314 333,879 322,749 311,620 311,620 1.18%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -3.68% 5.61% 4.40% 5.11% 5.15% 4.24% 5.26% -
ROE 0.37% 11.01% 8.63% 9.73% 9.97% 7.93% 8.87% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 95.21 104.33 102.37 105.40 107.69 98.23 93.74 1.03%
EPS 0.21 6.61 5.09 5.84 5.78 4.44 4.97 -87.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.60 0.59 0.60 0.58 0.56 0.56 1.18%
Adjusted Per Share Value based on latest NOSH - 556,465
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 95.13 104.25 102.29 105.31 107.61 98.15 93.67 1.03%
EPS 0.21 6.60 5.09 5.83 5.78 4.43 4.96 -87.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5695 0.5995 0.5895 0.5995 0.5795 0.5595 0.5595 1.18%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.235 0.31 0.32 0.45 0.39 0.485 0.49 -
P/RPS 0.25 0.30 0.31 0.43 0.36 0.49 0.52 -38.54%
P/EPS 111.20 4.69 6.28 7.71 6.74 10.93 9.87 400.35%
EY 0.90 21.31 15.91 12.98 14.83 9.15 10.14 -80.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.52 0.54 0.75 0.67 0.87 0.88 -39.81%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 30/11/18 30/08/18 30/05/18 27/02/18 30/11/17 29/08/17 -
Price 0.40 0.23 0.32 0.295 0.48 0.42 0.51 -
P/RPS 0.42 0.22 0.31 0.28 0.45 0.43 0.54 -15.38%
P/EPS 189.27 3.48 6.28 5.05 8.30 9.46 10.27 594.01%
EY 0.53 28.72 15.91 19.79 12.05 10.57 9.74 -85.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.38 0.54 0.49 0.83 0.75 0.91 -16.00%

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