[KUB] YoY Cumulative 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- 46.08%
YoY- 1025.28%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
31/03/21 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 490,173 381,515 415,298 364,451 312,150 527,016 679,252 -4.25%
PBT 69,332 4,341 23,224 23,162 17,780 13,125 10,696 28.28%
Tax -7,072 13,497 -7,086 -8,763 -15,584 -5,412 -4,261 6.98%
NP 62,260 17,838 16,138 14,399 2,196 7,713 6,435 35.31%
-
NP to SH 59,353 21,740 17,160 15,000 1,333 5,706 7,150 32.58%
-
Tax Rate 10.20% -310.92% 30.51% 37.83% 87.65% 41.23% 39.84% -
Total Cost 427,913 363,677 399,160 350,052 309,954 519,303 672,817 -5.85%
-
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 15.02% 6.51% 5.51% 5.18% 0.49% 2.05% 2.62% -
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 88.09 68.56 74.63 65.49 56.10 94.71 122.07 -4.25%
EPS 10.67 3.91 3.08 2.70 0.24 1.03 1.28 32.65%
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 88.02 68.50 74.57 65.44 56.05 94.63 121.97 -4.25%
EPS 10.66 3.90 3.08 2.69 0.24 1.02 1.28 32.63%
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 0.73 0.45 0.65 0.65 0.59 0.60 0.38 9.08%
P/EPS 6.05 7.93 15.73 15.77 137.76 55.59 36.19 -21.20%
EY 16.54 12.60 6.36 6.34 0.73 1.80 2.76 26.94%
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 0.69 0.34 0.56 0.49 0.55 0.57 0.35 9.46%
P/EPS 5.67 5.89 13.62 11.87 129.41 52.66 33.08 -20.94%
EY 17.63 16.99 7.34 8.42 0.77 1.90 3.02 26.50%
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