[KUB] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 46.47%
YoY- 565.83%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 113,068 101,732 174,559 215,767 191,628 181,639 178,001 -7.27%
PBT 8,661 -1,122 6,741 4,514 678 -11,904 2,404 23.79%
Tax -3,506 -4,098 -3,142 -227 -107 -348 -235 56.83%
NP 5,155 -5,220 3,599 4,287 571 -12,252 2,169 15.50%
-
NP to SH 4,732 -6,330 2,373 3,899 -837 -12,858 2,495 11.24%
-
Tax Rate 40.48% - 46.61% 5.03% 15.78% - 9.78% -
Total Cost 107,913 106,952 170,960 211,480 191,057 193,891 175,832 -7.80%
-
Net Worth 289,361 272,667 278,232 272,667 272,667 322,841 343,755 -2.82%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 289,361 272,667 278,232 272,667 272,667 322,841 343,755 -2.82%
NOSH 556,465 556,465 556,465 556,465 556,465 556,623 554,444 0.06%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 4.56% -5.13% 2.06% 1.99% 0.30% -6.75% 1.22% -
ROE 1.64% -2.32% 0.85% 1.43% -0.31% -3.98% 0.73% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 20.32 18.28 31.37 38.77 34.44 32.63 32.10 -7.33%
EPS 0.85 -1.14 0.43 0.70 -0.15 -2.31 0.45 11.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.49 0.50 0.49 0.49 0.58 0.62 -2.88%
Adjusted Per Share Value based on latest NOSH - 556,465
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 20.29 18.26 31.32 38.72 34.39 32.60 31.94 -7.27%
EPS 0.85 -1.14 0.43 0.70 -0.15 -2.31 0.45 11.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5193 0.4893 0.4993 0.4893 0.4893 0.5793 0.6169 -2.82%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.425 0.33 0.57 0.465 0.47 0.53 0.49 -
P/RPS 2.09 1.81 1.82 1.20 1.36 1.62 1.53 5.33%
P/EPS 49.98 -29.01 133.66 66.36 -312.47 -22.94 108.89 -12.16%
EY 2.00 -3.45 0.75 1.51 -0.32 -4.36 0.92 13.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.67 1.14 0.95 0.96 0.91 0.79 0.62%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 27/11/15 25/11/14 28/11/13 27/11/12 30/11/11 30/11/10 -
Price 0.32 0.31 0.54 0.425 0.45 0.68 0.51 -
P/RPS 1.57 1.70 1.72 1.10 1.31 2.08 1.59 -0.21%
P/EPS 37.63 -27.25 126.63 60.66 -299.17 -29.44 113.33 -16.77%
EY 2.66 -3.67 0.79 1.65 -0.33 -3.40 0.88 20.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.63 1.08 0.87 0.92 1.17 0.82 -4.54%

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