[KUB] YoY 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- 61.2%
YoY- 16.78%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 93,864 133,223 183,979 131,321 128,868 149,371 268,604 -13.07%
PBT 98,479 -2,702 16,803 9,172 10,758 1 -5,205 -
Tax -2,174 -34,631 -2,075 -2,029 -3,843 -3,239 2,265 -
NP 96,305 -37,333 14,728 7,143 6,915 -3,238 -2,940 -
-
NP to SH 96,191 -20,562 15,025 7,628 6,532 -3,412 -2,304 -
-
Tax Rate 2.21% - 12.35% 22.12% 35.72% 323,900.00% - -
Total Cost -2,441 170,556 169,251 124,178 121,953 152,609 271,544 -
-
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 8,346 - - - - - - -
Div Payout % 8.68% - - - - - - -
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 102.60% -28.02% 8.01% 5.44% 5.37% -2.17% -1.09% -
ROE 19.87% -6.48% 4.66% 2.59% 2.35% -1.28% -0.84% -
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 16.87 23.94 33.06 23.60 23.16 26.84 48.27 -13.07%
EPS 17.29 -3.70 2.70 1.37 1.17 -0.61 -0.41 -
DPS 1.50 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 16.84 23.91 33.01 23.57 23.13 26.80 48.20 -13.08%
EPS 17.26 -3.69 2.70 1.37 1.17 -0.61 -0.41 -
DPS 1.50 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 3.62 0.98 1.18 1.69 1.25 1.42 0.84 21.49%
P/EPS 3.53 -6.36 14.44 29.18 24.71 -61.97 -97.82 -
EY 28.34 -15.72 6.92 3.43 4.05 -1.61 -1.02 -
DY 2.46 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 3.76 1.67 1.45 1.95 1.12 1.56 0.90 20.99%
P/EPS 3.67 -10.83 17.78 33.56 22.15 -68.50 -105.06 -
EY 27.22 -9.24 5.63 2.98 4.51 -1.46 -0.95 -
DY 2.36 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