[KUB] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -985.07%
YoY- 78.75%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 128,868 149,371 268,604 202,513 186,604 260,425 313,424 -13.76%
PBT 10,758 1 -5,205 -8,832 -37,468 12,635 36,560 -18.43%
Tax -3,843 -3,239 2,265 20 -5,291 -3,509 -5,700 -6.35%
NP 6,915 -3,238 -2,940 -8,812 -42,759 9,126 30,860 -22.05%
-
NP to SH 6,532 -3,412 -2,304 -9,082 -42,742 6,181 27,083 -21.09%
-
Tax Rate 35.72% 323,900.00% - - - 27.77% 15.59% -
Total Cost 121,953 152,609 271,544 211,325 229,363 251,299 282,564 -13.06%
-
Net Worth 278,232 267,103 272,667 267,103 283,797 349,725 355,842 -4.01%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 278,232 267,103 272,667 267,103 283,797 349,725 355,842 -4.01%
NOSH 556,465 556,465 556,465 556,465 556,465 555,120 556,003 0.01%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 5.37% -2.17% -1.09% -4.35% -22.91% 3.50% 9.85% -
ROE 2.35% -1.28% -0.84% -3.40% -15.06% 1.77% 7.61% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 23.16 26.84 48.27 36.39 33.53 46.91 56.37 -13.77%
EPS 1.17 -0.61 -0.41 -1.63 -7.68 1.11 4.87 -21.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.48 0.49 0.48 0.51 0.63 0.64 -4.02%
Adjusted Per Share Value based on latest NOSH - 556,465
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 23.13 26.80 48.20 36.34 33.49 46.73 56.24 -13.75%
EPS 1.17 -0.61 -0.41 -1.63 -7.67 1.11 4.86 -21.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4993 0.4793 0.4893 0.4793 0.5093 0.6276 0.6386 -4.01%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.29 0.38 0.405 0.41 0.68 0.67 0.47 -
P/RPS 1.25 1.42 0.84 1.13 2.03 1.43 0.83 7.05%
P/EPS 24.71 -61.97 -97.82 -25.12 -8.85 60.17 9.65 16.95%
EY 4.05 -1.61 -1.02 -3.98 -11.30 1.66 10.36 -14.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.79 0.83 0.85 1.33 1.06 0.73 -3.75%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 26/02/15 28/02/14 28/02/13 29/02/12 25/02/11 25/02/10 -
Price 0.26 0.42 0.435 0.365 0.71 0.71 0.47 -
P/RPS 1.12 1.56 0.90 1.00 2.12 1.51 0.83 5.11%
P/EPS 22.15 -68.50 -105.06 -22.36 -9.24 63.77 9.65 14.84%
EY 4.51 -1.46 -0.95 -4.47 -10.82 1.57 10.36 -12.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.88 0.89 0.76 1.39 1.13 0.73 -5.49%

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