[KUB] YoY Annual (Unaudited) Result on 31-Dec-2013 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
YoY- 128.99%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 495,772 465,503 676,387 947,856 806,762 708,500 796,208 -7.58%
PBT 32,334 16,587 13,126 5,491 -14,711 -51,723 22,265 6.40%
Tax -10,792 -7,477 -8,651 302 -1,844 -7,863 -5,247 12.75%
NP 21,542 9,110 4,475 5,793 -16,555 -59,586 17,018 4.00%
-
NP to SH 22,628 7,864 2,294 4,846 -16,714 -61,865 11,482 11.95%
-
Tax Rate 33.38% 45.08% 65.91% -5.50% - - 23.57% -
Total Cost 474,230 456,393 671,912 942,063 823,317 768,086 779,190 -7.93%
-
Net Worth 294,926 278,232 267,103 272,667 267,103 283,797 350,509 -2.83%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 294,926 278,232 267,103 272,667 267,103 283,797 350,509 -2.83%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,363 0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 4.35% 1.96% 0.66% 0.61% -2.05% -8.41% 2.14% -
ROE 7.67% 2.83% 0.86% 1.78% -6.26% -21.80% 3.28% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 89.09 83.65 121.55 170.34 144.98 127.32 143.11 -7.58%
EPS 4.07 1.41 0.41 0.87 -3.00 -11.12 2.06 12.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.50 0.48 0.49 0.48 0.51 0.63 -2.83%
Adjusted Per Share Value based on latest NOSH - 556,465
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 88.97 83.53 121.38 170.09 144.77 127.14 142.88 -7.58%
EPS 4.06 1.41 0.41 0.87 -3.00 -11.10 2.06 11.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5292 0.4993 0.4793 0.4893 0.4793 0.5093 0.629 -2.83%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.40 0.29 0.38 0.405 0.41 0.68 0.67 -
P/RPS 0.45 0.35 0.31 0.24 0.28 0.53 0.47 -0.72%
P/EPS 9.84 20.52 92.18 46.51 -13.65 -6.12 32.47 -18.02%
EY 10.17 4.87 1.08 2.15 -7.33 -16.35 3.08 22.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.58 0.79 0.83 0.85 1.33 1.06 -5.59%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 26/02/15 28/02/14 28/02/13 29/02/12 25/02/11 -
Price 0.46 0.26 0.42 0.435 0.365 0.71 0.71 -
P/RPS 0.52 0.31 0.35 0.26 0.25 0.56 0.50 0.65%
P/EPS 11.31 18.40 101.88 49.95 -12.15 -6.39 34.40 -16.90%
EY 8.84 5.44 0.98 2.00 -8.23 -15.66 2.91 20.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.52 0.88 0.89 0.76 1.39 1.13 -4.26%

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