[KUB] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -131.39%
YoY- -161.11%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 580,562 546,619 484,455 461,521 795,620 881,765 790,807 -5.01%
PBT 21,651 32,289 55,685 17,781 7,920 1,864 -42,821 -
Tax 10,914 -9,093 -34,407 -18,823 -3,147 -4,241 -6,918 -
NP 32,565 23,196 21,278 -1,042 4,773 -2,377 -49,739 -
-
NP to SH 36,763 24,697 21,521 -2,079 3,402 -1,932 -48,910 -
-
Tax Rate -50.41% 28.16% 61.79% 105.86% 39.73% 227.52% - -
Total Cost 547,997 523,423 463,177 462,563 790,847 884,142 840,546 -6.87%
-
Net Worth 333,879 311,620 289,487 272,667 278,232 272,667 273,419 3.38%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 333,879 311,620 289,487 272,667 278,232 272,667 273,419 3.38%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 5.61% 4.24% 4.39% -0.23% 0.60% -0.27% -6.29% -
ROE 11.01% 7.93% 7.43% -0.76% 1.22% -0.71% -17.89% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 104.33 98.23 87.02 82.94 142.98 158.46 141.72 -4.97%
EPS 6.61 4.44 3.87 -0.37 0.61 -0.35 -8.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.56 0.52 0.49 0.50 0.49 0.49 3.43%
Adjusted Per Share Value based on latest NOSH - 556,465
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 104.18 98.09 86.94 82.82 142.77 158.23 141.91 -5.01%
EPS 6.60 4.43 3.86 -0.37 0.61 -0.35 -8.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5991 0.5592 0.5195 0.4893 0.4993 0.4893 0.4907 3.38%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.31 0.485 0.425 0.33 0.57 0.465 0.47 -
P/RPS 0.30 0.49 0.49 0.40 0.40 0.29 0.33 -1.57%
P/EPS 4.69 10.93 10.99 -88.33 93.23 -133.93 -5.36 -
EY 21.31 9.15 9.10 -1.13 1.07 -0.75 -18.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.87 0.82 0.67 1.14 0.95 0.96 -9.70%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 30/11/17 29/11/16 27/11/15 25/11/14 28/11/13 27/11/12 -
Price 0.23 0.42 0.32 0.31 0.54 0.425 0.45 -
P/RPS 0.22 0.43 0.37 0.37 0.38 0.27 0.32 -6.05%
P/EPS 3.48 9.46 8.28 -82.97 88.33 -122.41 -5.13 -
EY 28.72 10.57 12.08 -1.21 1.13 -0.82 -19.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.75 0.62 0.63 1.08 0.87 0.92 -13.69%

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