[KUB] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -12.79%
YoY- 2.53%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 461,100 379,230 482,638 569,646 521,638 464,091 534,348 -2.23%
PBT 125,001 60,695 -19,455 34,199 37,474 45,932 25,644 27.54%
Tax -8,402 -4,937 -20,946 -9,140 -10,031 -35,029 -17,867 -10.94%
NP 116,599 55,758 -40,401 25,059 27,443 10,903 7,777 51.57%
-
NP to SH 112,342 53,850 -19,563 28,336 27,638 10,459 6,624 54.47%
-
Tax Rate 6.72% 8.13% - 26.73% 26.77% 76.26% 69.67% -
Total Cost 344,501 323,472 523,039 544,587 494,195 453,188 526,571 -6.31%
-
Net Worth 484,124 389,525 306,055 328,314 311,620 0 278,232 8.88%
Dividend
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 8,346 - - - - - - -
Div Payout % 7.43% - - - - - - -
Equity
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 484,124 389,525 306,055 328,314 311,620 0 278,232 8.88%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 25.29% 14.70% -8.37% 4.40% 5.26% 2.35% 1.46% -
ROE 23.21% 13.82% -6.39% 8.63% 8.87% 0.00% 2.38% -
Per Share
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 82.86 68.15 86.73 102.37 93.74 83.49 96.03 -2.24%
EPS 20.19 9.68 -3.52 5.09 4.97 1.88 1.19 54.48%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.70 0.55 0.59 0.56 0.00 0.50 8.88%
Adjusted Per Share Value based on latest NOSH - 556,465
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 82.74 68.05 86.61 102.22 93.61 83.28 95.89 -2.24%
EPS 20.16 9.66 -3.51 5.08 4.96 1.88 1.19 54.45%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8688 0.699 0.5492 0.5892 0.5592 0.00 0.4993 8.88%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 31/12/21 31/12/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.625 0.59 0.32 0.32 0.49 0.37 0.38 -
P/RPS 0.75 0.87 0.37 0.31 0.52 0.44 0.40 10.13%
P/EPS 3.10 6.10 -9.10 6.28 9.87 19.67 31.92 -30.10%
EY 32.30 16.40 -10.99 15.91 10.14 5.09 3.13 43.12%
DY 2.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.84 0.58 0.54 0.88 0.00 0.76 -0.82%
Price Multiplier on Announcement Date
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 24/02/22 25/02/21 29/08/19 30/08/18 29/08/17 29/08/16 26/08/15 -
Price 0.595 0.585 0.335 0.32 0.51 0.40 0.295 -
P/RPS 0.72 0.86 0.39 0.31 0.54 0.48 0.31 13.82%
P/EPS 2.95 6.05 -9.53 6.28 10.27 21.26 24.78 -27.88%
EY 33.93 16.54 -10.49 15.91 9.74 4.70 4.04 38.66%
DY 2.52 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.84 0.61 0.54 0.91 0.00 0.59 2.20%

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