[KUB] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -4.24%
YoY- 173.91%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 521,638 464,091 534,348 836,828 857,626 780,818 778,683 -6.45%
PBT 37,474 45,932 25,644 5,693 -1,972 -55,403 12,688 19.76%
Tax -10,031 -35,029 -17,867 -232 -4,121 -7,159 -5,968 9.03%
NP 27,443 10,903 7,777 5,461 -6,093 -62,562 6,720 26.40%
-
NP to SH 27,638 10,459 6,624 4,928 -6,668 -60,931 2,411 50.10%
-
Tax Rate 26.77% 76.26% 69.67% 4.08% - - 47.04% -
Total Cost 494,195 453,188 526,571 831,367 863,719 843,380 771,963 -7.15%
-
Net Worth 311,620 0 278,232 278,232 267,103 276,770 346,354 -1.74%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 311,620 0 278,232 278,232 267,103 276,770 346,354 -1.74%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 558,636 -0.06%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 5.26% 2.35% 1.46% 0.65% -0.71% -8.01% 0.86% -
ROE 8.87% 0.00% 2.38% 1.77% -2.50% -22.01% 0.70% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 93.74 83.49 96.03 150.38 154.12 141.06 139.39 -6.39%
EPS 4.97 1.88 1.19 0.89 -1.20 -11.01 0.43 50.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.00 0.50 0.50 0.48 0.50 0.62 -1.68%
Adjusted Per Share Value based on latest NOSH - 556,465
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 93.67 83.33 95.95 150.26 154.00 140.20 139.82 -6.45%
EPS 4.96 1.88 1.19 0.88 -1.20 -10.94 0.43 50.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5595 0.00 0.4996 0.4996 0.4796 0.497 0.6219 -1.74%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.49 0.37 0.38 0.575 0.475 0.52 0.73 -
P/RPS 0.52 0.44 0.40 0.38 0.31 0.37 0.52 0.00%
P/EPS 9.87 19.67 31.92 64.93 -39.64 -4.72 169.14 -37.69%
EY 10.14 5.09 3.13 1.54 -2.52 -21.17 0.59 60.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.00 0.76 1.15 0.99 1.04 1.18 -4.76%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 29/08/16 26/08/15 26/08/14 06/08/13 27/08/12 26/08/11 -
Price 0.51 0.40 0.295 0.55 0.50 0.51 0.60 -
P/RPS 0.54 0.48 0.31 0.37 0.32 0.36 0.43 3.86%
P/EPS 10.27 21.26 24.78 62.11 -41.73 -4.63 139.02 -35.19%
EY 9.74 4.70 4.04 1.61 -2.40 -21.58 0.72 54.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.00 0.59 1.10 1.04 1.02 0.97 -1.05%

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