[KUB] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -674.74%
YoY- -120.8%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 397,457 420,088 482,638 493,232 529,806 580,562 569,646 -21.28%
PBT 22,168 -10,940 -19,455 -4,009 2,146 21,651 34,199 -25.04%
Tax -4,158 -39,458 -20,946 -22,534 -21,642 10,914 -9,140 -40.76%
NP 18,010 -50,398 -40,401 -26,543 -19,496 32,565 25,059 -19.71%
-
NP to SH 17,308 -30,791 -19,563 -6,759 1,176 36,763 28,336 -27.94%
-
Tax Rate 18.76% - - - 1,008.48% -50.41% 26.73% -
Total Cost 379,447 470,486 523,039 519,775 549,302 547,997 544,587 -21.35%
-
Net Worth 333,879 306,055 306,055 317,185 317,185 333,879 328,314 1.12%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 333,879 306,055 306,055 317,185 317,185 333,879 328,314 1.12%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 4.53% -12.00% -8.37% -5.38% -3.68% 5.61% 4.40% -
ROE 5.18% -10.06% -6.39% -2.13% 0.37% 11.01% 8.63% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 71.43 75.49 86.73 88.64 95.21 104.33 102.37 -21.27%
EPS 3.11 -5.53 -3.52 -1.21 0.21 6.61 5.09 -27.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.55 0.55 0.57 0.57 0.60 0.59 1.12%
Adjusted Per Share Value based on latest NOSH - 556,465
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 71.37 75.43 86.66 88.56 95.13 104.25 102.29 -21.28%
EPS 3.11 -5.53 -3.51 -1.21 0.21 6.60 5.09 -27.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5995 0.5496 0.5496 0.5695 0.5695 0.5995 0.5895 1.12%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.335 0.32 0.32 0.405 0.235 0.31 0.32 -
P/RPS 0.47 0.42 0.37 0.46 0.25 0.30 0.31 31.87%
P/EPS 10.77 -5.78 -9.10 -33.34 111.20 4.69 6.28 43.13%
EY 9.28 -17.29 -10.99 -3.00 0.90 21.31 15.91 -30.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.58 0.71 0.41 0.52 0.54 2.44%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 29/08/19 30/05/19 27/02/19 30/11/18 30/08/18 -
Price 0.315 0.325 0.335 0.335 0.40 0.23 0.32 -
P/RPS 0.44 0.43 0.39 0.38 0.42 0.22 0.31 26.21%
P/EPS 10.13 -5.87 -9.53 -27.58 189.27 3.48 6.28 37.42%
EY 9.87 -17.03 -10.49 -3.63 0.53 28.72 15.91 -27.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.59 0.61 0.59 0.70 0.38 0.54 -1.23%

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