[KUB] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 87.46%
YoY- 2.52%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 554,498 502,766 420,836 704,914 926,970 825,242 680,514 -3.35%
PBT 39,496 29,002 37,804 12,768 12,364 -13,114 -4,702 -
Tax -9,036 -10,514 -22,972 -4,540 -8,068 -3,514 -4,448 12.52%
NP 30,460 18,488 14,832 8,228 4,296 -16,628 -9,150 -
-
NP to SH 30,738 20,536 15,326 6,666 6,502 -13,590 -12,530 -
-
Tax Rate 22.88% 36.25% 60.77% 35.56% 65.25% - - -
Total Cost 524,038 484,278 406,004 696,686 922,674 841,870 689,664 -4.47%
-
Net Worth 311,834 283,797 278,232 278,232 267,103 278,232 343,743 -1.60%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 311,834 283,797 278,232 278,232 267,103 278,232 343,743 -1.60%
NOSH 556,847 556,465 556,465 556,465 556,465 556,465 554,424 0.07%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 5.49% 3.68% 3.52% 1.17% 0.46% -2.01% -1.34% -
ROE 9.86% 7.24% 5.51% 2.40% 2.43% -4.88% -3.65% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 99.58 90.35 75.63 126.68 166.58 148.30 122.74 -3.42%
EPS 5.52 3.70 2.76 1.20 1.16 -2.44 -2.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.51 0.50 0.50 0.48 0.50 0.62 -1.68%
Adjusted Per Share Value based on latest NOSH - 556,465
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 99.50 90.22 75.52 126.50 166.34 148.09 122.12 -3.35%
EPS 5.52 3.69 2.75 1.20 1.17 -2.44 -2.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5596 0.5093 0.4993 0.4993 0.4793 0.4993 0.6168 -1.60%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.49 0.37 0.38 0.575 0.475 0.52 0.73 -
P/RPS 0.49 0.41 0.50 0.45 0.29 0.35 0.59 -3.04%
P/EPS 8.88 10.03 13.80 48.00 40.65 -21.29 -32.30 -
EY 11.27 9.97 7.25 2.08 2.46 -4.70 -3.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.73 0.76 1.15 0.99 1.04 1.18 -4.76%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 29/08/16 26/08/15 26/08/14 06/08/13 27/08/12 26/08/11 -
Price 0.51 0.40 0.295 0.55 0.50 0.51 0.60 -
P/RPS 0.51 0.44 0.39 0.43 0.30 0.34 0.49 0.66%
P/EPS 9.24 10.84 10.71 45.91 42.79 -20.88 -26.55 -
EY 10.82 9.23 9.34 2.18 2.34 -4.79 -3.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.78 0.59 1.10 1.04 1.02 0.97 -1.05%

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