[KUB] YoY 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- 16.61%
YoY- 174.76%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Quarter Result
31/03/21 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 110,943 148,965 138,049 113,068 101,732 174,559 215,767 -8.48%
PBT 8,637 -9,072 3,476 8,661 -1,122 6,741 4,514 9.03%
Tax -2,135 17,486 -2,568 -3,506 -4,098 -3,142 -227 34.80%
NP 6,502 8,414 908 5,155 -5,220 3,599 4,287 5.70%
-
NP to SH 5,503 10,218 1,791 4,732 -6,330 2,373 3,899 4.69%
-
Tax Rate 24.72% - 73.88% 40.48% - 46.61% 5.03% -
Total Cost 104,441 140,551 137,141 107,913 106,952 170,960 211,480 -8.97%
-
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 5.86% 5.65% 0.66% 4.56% -5.13% 2.06% 1.99% -
ROE 1.39% 3.06% 0.57% 1.64% -2.32% 0.85% 1.43% -
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 19.94 26.77 24.81 20.32 18.28 31.37 38.77 -8.47%
EPS 0.99 1.84 0.32 0.85 -1.14 0.43 0.70 4.72%
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 19.92 26.75 24.79 20.30 18.27 31.34 38.74 -8.48%
EPS 0.99 1.83 0.32 0.85 -1.14 0.43 0.70 4.72%
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 3.24 1.16 1.95 2.09 1.81 1.82 1.20 14.15%
P/EPS 65.22 16.88 150.69 49.98 -29.01 133.66 66.36 -0.23%
EY 1.53 5.92 0.66 2.00 -3.45 0.75 1.51 0.17%
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 3.03 0.86 1.69 1.57 1.70 1.72 1.10 14.45%
P/EPS 61.18 12.53 130.49 37.63 -27.25 126.63 60.66 0.11%
EY 1.63 7.98 0.77 2.66 -3.67 0.79 1.65 -0.16%
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