[KUB] YoY Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 50.85%
YoY- 187.74%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 584,037 480,074 599,277 495,772 465,503 676,387 947,856 -6.25%
PBT 167,811 11,529 40,027 32,334 16,587 13,126 5,491 57.75%
Tax -9,246 -31,024 -9,161 -10,792 -7,477 -8,651 302 -
NP 158,565 -19,495 30,866 21,542 9,110 4,475 5,793 55.45%
-
NP to SH 155,544 1,177 32,185 22,628 7,864 2,294 4,846 58.79%
-
Tax Rate 5.51% 269.10% 22.89% 33.38% 45.08% 65.91% -5.50% -
Total Cost 425,472 499,569 568,411 474,230 456,393 671,912 942,063 -10.05%
-
Net Worth 484,124 317,185 322,749 294,926 278,232 267,103 272,667 7.95%
Dividend
30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 484,124 317,185 322,749 294,926 278,232 267,103 272,667 7.95%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 27.15% -4.06% 5.15% 4.35% 1.96% 0.66% 0.61% -
ROE 32.13% 0.37% 9.97% 7.67% 2.83% 0.86% 1.78% -
Per Share
30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 104.95 86.27 107.69 89.09 83.65 121.55 170.34 -6.25%
EPS 27.95 0.22 5.78 4.07 1.41 0.41 0.87 58.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.57 0.58 0.53 0.50 0.48 0.49 7.95%
Adjusted Per Share Value based on latest NOSH - 556,465
30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 104.81 86.15 107.54 88.97 83.53 121.38 170.09 -6.25%
EPS 27.91 0.21 5.78 4.06 1.41 0.41 0.87 58.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8688 0.5692 0.5792 0.5292 0.4993 0.4793 0.4893 7.95%
Price Multiplier on Financial Quarter End Date
30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 30/06/21 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.61 0.235 0.39 0.40 0.29 0.38 0.405 -
P/RPS 0.58 0.27 0.36 0.45 0.35 0.31 0.24 12.48%
P/EPS 2.18 111.10 6.74 9.84 20.52 92.18 46.51 -33.50%
EY 45.82 0.90 14.83 10.17 4.87 1.08 2.15 50.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.41 0.67 0.75 0.58 0.79 0.83 -2.24%
Price Multiplier on Announcement Date
30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/08/21 27/02/19 27/02/18 28/02/17 29/02/16 26/02/15 28/02/14 -
Price 0.635 0.40 0.48 0.46 0.26 0.42 0.435 -
P/RPS 0.61 0.46 0.45 0.52 0.31 0.35 0.26 12.03%
P/EPS 2.27 189.11 8.30 11.31 18.40 101.88 49.95 -33.77%
EY 44.02 0.53 12.05 8.84 5.44 0.98 2.00 51.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.70 0.83 0.87 0.52 0.88 0.89 -2.60%

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