[KUB] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -301.23%
YoY- -236.85%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 104,883 150,655 93,864 133,223 183,979 131,321 128,868 -2.70%
PBT 12,517 7,409 98,479 -2,702 16,803 9,172 10,758 2.03%
Tax -2,290 -3,197 -2,174 -34,631 -2,075 -2,029 -3,843 -6.66%
NP 10,227 4,212 96,305 -37,333 14,728 7,143 6,915 5.35%
-
NP to SH 10,121 2,051 96,191 -20,562 15,025 7,628 6,532 6.01%
-
Tax Rate 18.30% 43.15% 2.21% - 12.35% 22.12% 35.72% -
Total Cost 94,656 146,443 -2,441 170,556 169,251 124,178 121,953 -3.32%
-
Net Worth 517,512 495,253 484,124 317,185 322,749 294,926 278,232 8.62%
Dividend
30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 11,129 8,346 8,346 - - - - -
Div Payout % 109.96% 406.97% 8.68% - - - - -
Equity
30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 517,512 495,253 484,124 317,185 322,749 294,926 278,232 8.62%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 9.75% 2.80% 102.60% -28.02% 8.01% 5.44% 5.37% -
ROE 1.96% 0.41% 19.87% -6.48% 4.66% 2.59% 2.35% -
Per Share
30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 18.85 27.07 16.87 23.94 33.06 23.60 23.16 -2.70%
EPS 1.82 0.37 17.29 -3.70 2.70 1.37 1.17 6.06%
DPS 2.00 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.89 0.87 0.57 0.58 0.53 0.50 8.62%
Adjusted Per Share Value based on latest NOSH - 556,465
30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 18.83 27.05 16.85 23.92 33.04 23.58 23.14 -2.71%
EPS 1.82 0.37 17.27 -3.69 2.70 1.37 1.17 6.06%
DPS 2.00 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.9292 0.8893 0.8693 0.5695 0.5795 0.5296 0.4996 8.62%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 30/06/23 30/06/22 30/06/21 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.485 0.54 0.61 0.235 0.39 0.40 0.29 -
P/RPS 2.57 1.99 3.62 0.98 1.18 1.69 1.25 10.08%
P/EPS 26.67 146.51 3.53 -6.36 14.44 29.18 24.71 1.02%
EY 3.75 0.68 28.34 -15.72 6.92 3.43 4.05 -1.02%
DY 4.12 2.78 2.46 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.61 0.70 0.41 0.67 0.75 0.58 -1.44%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 29/08/23 30/08/22 25/08/21 27/02/19 27/02/18 28/02/17 29/02/16 -
Price 0.515 0.595 0.635 0.40 0.48 0.46 0.26 -
P/RPS 2.73 2.20 3.76 1.67 1.45 1.95 1.12 12.61%
P/EPS 28.32 161.43 3.67 -10.83 17.78 33.56 22.15 3.33%
EY 3.53 0.62 27.22 -9.24 5.63 2.98 4.51 -3.21%
DY 3.88 2.52 2.36 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.67 0.73 0.70 0.83 0.87 0.52 0.75%

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