[KUB] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -2.61%
YoY- 1025.28%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 420,148 508,686 553,730 485,934 416,200 702,688 905,669 -9.72%
PBT 59,427 5,788 30,965 30,882 23,706 17,500 14,261 20.94%
Tax -6,061 17,996 -9,448 -11,684 -20,778 -7,216 -5,681 0.86%
NP 53,365 23,784 21,517 19,198 2,928 10,284 8,580 27.57%
-
NP to SH 50,874 28,986 22,880 20,000 1,777 7,608 9,533 25.00%
-
Tax Rate 10.20% -310.92% 30.51% 37.83% 87.65% 41.23% 39.84% -
Total Cost 366,782 484,902 532,213 466,736 413,272 692,404 897,089 -11.23%
-
Net Worth 395,090 333,879 311,620 289,361 272,667 278,232 272,667 5.06%
Dividend
31/03/21 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 395,090 333,879 311,620 289,361 272,667 278,232 272,667 5.06%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
31/03/21 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 12.70% 4.68% 3.89% 3.95% 0.70% 1.46% 0.95% -
ROE 12.88% 8.68% 7.34% 6.91% 0.65% 2.73% 3.50% -
Per Share
31/03/21 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 75.50 91.41 99.51 87.33 74.79 126.28 162.75 -9.72%
EPS 9.15 5.21 4.11 3.60 0.32 1.37 1.71 25.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.60 0.56 0.52 0.49 0.50 0.49 5.06%
Adjusted Per Share Value based on latest NOSH - 556,465
31/03/21 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 75.44 91.34 99.43 87.25 74.73 126.17 162.62 -9.72%
EPS 9.13 5.20 4.11 3.59 0.32 1.37 1.71 25.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7094 0.5995 0.5595 0.5196 0.4896 0.4996 0.4896 5.06%
Price Multiplier on Financial Quarter End Date
31/03/21 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 31/03/21 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.645 0.31 0.485 0.425 0.33 0.57 0.465 -
P/RPS 0.85 0.34 0.49 0.49 0.44 0.45 0.29 15.40%
P/EPS 7.06 5.95 11.80 11.82 103.32 41.69 27.14 -16.42%
EY 14.17 16.80 8.48 8.46 0.97 2.40 3.68 19.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.52 0.87 0.82 0.67 1.14 0.95 -0.57%
Price Multiplier on Announcement Date
31/03/21 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/05/21 30/11/18 30/11/17 29/11/16 27/11/15 25/11/14 28/11/13 -
Price 0.605 0.23 0.42 0.32 0.31 0.54 0.425 -
P/RPS 0.80 0.25 0.42 0.37 0.41 0.43 0.26 16.15%
P/EPS 6.62 4.42 10.21 8.90 97.06 39.50 24.81 -16.14%
EY 15.11 22.65 9.79 11.23 1.03 2.53 4.03 19.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.38 0.75 0.62 0.63 1.08 0.87 -0.30%

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