[KUB] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 38.4%
YoY- -25.03%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 256,293 379,230 203,476 232,550 277,249 251,383 210,418 3.07%
PBT 17,885 60,695 -8,562 13,413 19,748 14,501 18,902 -0.84%
Tax -4,093 -4,937 -2,920 -3,989 -4,518 -5,257 -11,486 -14.65%
NP 13,792 55,758 -11,482 9,424 15,230 9,244 7,416 10.00%
-
NP to SH 10,648 53,850 -9,219 11,522 15,369 10,268 7,663 5.18%
-
Tax Rate 22.89% 8.13% - 29.74% 22.88% 36.25% 60.77% -
Total Cost 242,501 323,472 214,958 223,126 262,019 242,139 203,002 2.76%
-
Net Worth 484,124 389,525 306,055 328,314 311,620 283,797 278,232 8.88%
Dividend
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 484,124 389,525 306,055 328,314 311,620 283,797 278,232 8.88%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 5.38% 14.70% -5.64% 4.05% 5.49% 3.68% 3.52% -
ROE 2.20% 13.82% -3.01% 3.51% 4.93% 3.62% 2.75% -
Per Share
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 46.06 68.15 36.57 41.79 49.82 45.17 37.81 3.07%
EPS 1.91 9.68 -1.66 2.07 2.76 1.85 1.38 5.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.70 0.55 0.59 0.56 0.51 0.50 8.88%
Adjusted Per Share Value based on latest NOSH - 556,465
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 45.99 68.05 36.51 41.73 49.75 45.11 37.76 3.07%
EPS 1.91 9.66 -1.65 2.07 2.76 1.84 1.38 5.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8688 0.699 0.5492 0.5892 0.5592 0.5093 0.4993 8.88%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 31/12/21 31/12/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.625 0.59 0.32 0.32 0.49 0.37 0.38 -
P/RPS 1.36 0.87 0.88 0.77 0.98 0.82 1.00 4.83%
P/EPS 32.66 6.10 -19.32 15.45 17.74 20.05 27.59 2.62%
EY 3.06 16.40 -5.18 6.47 5.64 4.99 3.62 -2.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.84 0.58 0.54 0.88 0.73 0.76 -0.82%
Price Multiplier on Announcement Date
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 24/02/22 25/02/21 29/08/19 30/08/18 29/08/17 29/08/16 26/08/15 -
Price 0.595 0.585 0.335 0.32 0.51 0.40 0.295 -
P/RPS 1.29 0.86 0.92 0.77 1.02 0.89 0.78 8.03%
P/EPS 31.09 6.05 -20.22 15.45 18.47 21.68 21.42 5.89%
EY 3.22 16.54 -4.95 6.47 5.42 4.61 4.67 -5.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.84 0.61 0.54 0.91 0.78 0.59 2.20%

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