[KUB] YoY Annual (Unaudited) Result on 31-Dec-2016 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
YoY- 187.74%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 400,483 480,074 599,277 495,772 465,503 676,387 947,856 -13.36%
PBT 21,287 11,529 40,027 32,334 16,587 13,126 5,491 25.32%
Tax -3,277 -31,024 -9,161 -10,792 -7,477 -8,651 302 -
NP 18,010 -19,495 30,866 21,542 9,110 4,475 5,793 20.79%
-
NP to SH 17,308 1,177 32,185 22,628 7,864 2,294 4,846 23.62%
-
Tax Rate 15.39% 269.10% 22.89% 33.38% 45.08% 65.91% -5.50% -
Total Cost 382,473 499,569 568,411 474,230 456,393 671,912 942,063 -13.94%
-
Net Worth 333,879 317,185 322,749 294,926 278,232 267,103 272,667 3.43%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 333,879 317,185 322,749 294,926 278,232 267,103 272,667 3.43%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 4.50% -4.06% 5.15% 4.35% 1.96% 0.66% 0.61% -
ROE 5.18% 0.37% 9.97% 7.67% 2.83% 0.86% 1.78% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 71.97 86.27 107.69 89.09 83.65 121.55 170.34 -13.37%
EPS 3.11 0.22 5.78 4.07 1.41 0.41 0.87 23.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.57 0.58 0.53 0.50 0.48 0.49 3.43%
Adjusted Per Share Value based on latest NOSH - 556,465
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 71.87 86.15 107.54 88.97 83.53 121.38 170.09 -13.36%
EPS 3.11 0.21 5.78 4.06 1.41 0.41 0.87 23.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5991 0.5692 0.5792 0.5292 0.4993 0.4793 0.4893 3.43%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.335 0.235 0.39 0.40 0.29 0.38 0.405 -
P/RPS 0.47 0.27 0.36 0.45 0.35 0.31 0.24 11.84%
P/EPS 10.77 111.10 6.74 9.84 20.52 92.18 46.51 -21.62%
EY 9.28 0.90 14.83 10.17 4.87 1.08 2.15 27.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.41 0.67 0.75 0.58 0.79 0.83 -6.34%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 27/02/19 27/02/18 28/02/17 29/02/16 26/02/15 28/02/14 -
Price 0.315 0.40 0.48 0.46 0.26 0.42 0.435 -
P/RPS 0.44 0.46 0.45 0.52 0.31 0.35 0.26 9.15%
P/EPS 10.13 189.11 8.30 11.31 18.40 101.88 49.95 -23.34%
EY 9.87 0.53 12.05 8.84 5.44 0.98 2.00 30.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.70 0.83 0.87 0.52 0.88 0.89 -8.27%

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