[KUB] YoY Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 40.67%
YoY- 42.24%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 547,963 584,037 480,074 599,277 495,772 465,503 676,387 -2.76%
PBT 33,173 167,811 11,529 40,027 32,334 16,587 13,126 13.15%
Tax -9,067 -9,246 -31,024 -9,161 -10,792 -7,477 -8,651 0.62%
NP 24,106 158,565 -19,495 30,866 21,542 9,110 4,475 25.16%
-
NP to SH 18,284 155,544 1,177 32,185 22,628 7,864 2,294 31.87%
-
Tax Rate 27.33% 5.51% 269.10% 22.89% 33.38% 45.08% 65.91% -
Total Cost 523,857 425,472 499,569 568,411 474,230 456,393 671,912 -3.26%
-
Net Worth 495,253 484,124 317,185 322,749 294,926 278,232 267,103 8.57%
Dividend
30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 495,253 484,124 317,185 322,749 294,926 278,232 267,103 8.57%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 4.40% 27.15% -4.06% 5.15% 4.35% 1.96% 0.66% -
ROE 3.69% 32.13% 0.37% 9.97% 7.67% 2.83% 0.86% -
Per Share
30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 98.47 104.95 86.27 107.69 89.09 83.65 121.55 -2.76%
EPS 3.29 27.95 0.22 5.78 4.07 1.41 0.41 31.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.87 0.57 0.58 0.53 0.50 0.48 8.57%
Adjusted Per Share Value based on latest NOSH - 556,465
30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 98.33 104.81 86.15 107.54 88.97 83.53 121.38 -2.76%
EPS 3.28 27.91 0.21 5.78 4.06 1.41 0.41 31.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8887 0.8688 0.5692 0.5792 0.5292 0.4993 0.4793 8.57%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 30/06/22 30/06/21 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.54 0.61 0.235 0.39 0.40 0.29 0.38 -
P/RPS 0.55 0.58 0.27 0.36 0.45 0.35 0.31 7.94%
P/EPS 16.43 2.18 111.10 6.74 9.84 20.52 92.18 -20.53%
EY 6.08 45.82 0.90 14.83 10.17 4.87 1.08 25.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.70 0.41 0.67 0.75 0.58 0.79 -3.38%
Price Multiplier on Announcement Date
30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 30/08/22 25/08/21 27/02/19 27/02/18 28/02/17 29/02/16 26/02/15 -
Price 0.595 0.635 0.40 0.48 0.46 0.26 0.42 -
P/RPS 0.60 0.61 0.46 0.45 0.52 0.31 0.35 7.44%
P/EPS 18.11 2.27 189.11 8.30 11.31 18.40 101.88 -20.56%
EY 5.52 44.02 0.53 12.05 8.84 5.44 0.98 25.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.73 0.70 0.83 0.87 0.52 0.88 -3.56%

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