[KUB] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 354.32%
YoY- 1072.33%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 135,808 148,590 126,749 100,767 181,763 219,814 207,389 -6.80%
PBT 8,744 10,500 7,637 18,048 2,568 2,069 -3,664 -
Tax -1,644 -2,472 -1,969 -7,497 -1,289 -1,965 -1,229 4.96%
NP 7,100 8,028 5,668 10,551 1,279 104 -4,893 -
-
NP to SH 8,325 8,043 6,210 10,422 889 589 -4,138 -
-
Tax Rate 18.80% 23.54% 25.78% 41.54% 50.19% 94.97% - -
Total Cost 128,708 140,562 121,081 90,216 180,484 219,710 212,282 -7.99%
-
Net Worth 333,879 306,055 283,797 278,232 272,667 261,538 278,232 3.08%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 333,879 306,055 283,797 278,232 272,667 261,538 278,232 3.08%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 5.23% 5.40% 4.47% 10.47% 0.70% 0.05% -2.36% -
ROE 2.49% 2.63% 2.19% 3.75% 0.33% 0.23% -1.49% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 24.41 26.70 22.78 18.11 32.66 39.50 37.27 -6.80%
EPS 1.50 1.45 1.12 1.87 0.16 0.11 -0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.55 0.51 0.50 0.49 0.47 0.50 3.08%
Adjusted Per Share Value based on latest NOSH - 556,465
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 24.39 26.68 22.76 18.09 32.64 39.47 37.24 -6.80%
EPS 1.49 1.44 1.12 1.87 0.16 0.11 -0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5995 0.5496 0.5096 0.4996 0.4896 0.4696 0.4996 3.08%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.45 0.57 0.285 0.41 0.425 0.405 0.63 -
P/RPS 1.84 2.13 1.25 2.26 1.30 1.03 1.69 1.42%
P/EPS 30.08 39.44 25.54 21.89 266.03 382.63 -84.72 -
EY 3.32 2.54 3.92 4.57 0.38 0.26 -1.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.04 0.56 0.82 0.87 0.86 1.26 -8.27%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 22/05/17 30/05/16 29/05/15 26/05/14 27/05/13 30/05/12 -
Price 0.295 0.595 0.37 0.395 0.52 0.495 0.56 -
P/RPS 1.21 2.23 1.62 2.18 1.59 1.25 1.50 -3.51%
P/EPS 19.72 41.17 33.15 21.09 325.49 467.66 -75.31 -
EY 5.07 2.43 3.02 4.74 0.31 0.21 -1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 1.08 0.73 0.79 1.06 1.05 1.12 -12.86%

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