[KUB] YoY TTM 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- -96.8%
YoY- -96.35%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 488,889 547,963 412,349 529,806 599,277 495,772 432,154 1.65%
PBT 39,069 33,173 133,595 2,146 40,027 32,334 50,303 -3.31%
Tax -5,004 -9,067 -8,682 -21,642 -9,161 -10,792 -41,228 -24.50%
NP 34,065 24,106 124,913 -19,496 30,866 21,542 9,075 19.28%
-
NP to SH 34,001 18,284 122,165 1,176 32,185 22,628 7,854 21.57%
-
Tax Rate 12.81% 27.33% 6.50% 1,008.48% 22.89% 33.38% 81.96% -
Total Cost 454,824 523,857 287,436 549,302 568,411 474,230 423,079 0.96%
-
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 % 32.73% 45.65% 6.83% - - - - -
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 6.97% 4.40% 30.29% -3.68% 5.15% 4.35% 2.10% -
ROE 6.57% 3.69% 25.23% 0.37% 9.97% 7.67% 2.82% -
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 87.86 98.47 74.10 95.21 107.69 89.09 77.66 1.65%
EPS 6.11 3.29 21.95 0.21 5.78 4.07 1.41 21.58%
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 87.78 98.39 74.04 95.13 107.61 89.02 77.60 1.65%
EPS 6.11 3.28 21.94 0.21 5.78 4.06 1.41 21.58%
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 0.55 0.55 0.82 0.25 0.36 0.45 0.37 5.42%
P/EPS 7.94 16.43 2.78 111.20 6.74 9.84 20.55 -11.90%
EY 12.60 6.08 35.99 0.90 14.83 10.17 4.87 13.51%
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 0.59 0.60 0.86 0.42 0.45 0.52 0.33 8.05%
P/EPS 8.43 18.11 2.89 189.27 8.30 11.31 18.42 -9.89%
EY 11.86 5.52 34.57 0.53 12.05 8.84 5.43 10.97%
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