[KUB] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 0.96%
YoY- 29.42%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 421,876 378,963 493,232 586,495 521,636 454,113 595,391 -5.15%
PBT 126,107 79,466 -4,009 38,285 33,952 41,137 28,606 25.60%
Tax -8,691 -1,684 -22,534 -8,337 -10,050 -36,945 -14,859 -7.91%
NP 117,416 77,782 -26,543 29,948 23,902 4,192 13,747 39.04%
-
NP to SH 113,922 73,624 -6,759 32,493 25,106 2,997 11,827 41.63%
-
Tax Rate 6.89% 2.12% - 21.78% 29.60% 89.81% 51.94% -
Total Cost 304,460 301,181 519,775 556,547 497,734 449,921 581,644 -9.46%
-
Net Worth 489,689 383,960 317,185 333,879 306,055 0 278,232 9.07%
Dividend
30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 8,346 - - - - - - -
Div Payout % 7.33% - - - - - - -
Equity
30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 489,689 383,960 317,185 333,879 306,055 0 278,232 9.07%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 27.83% 20.52% -5.38% 5.11% 4.58% 0.92% 2.31% -
ROE 23.26% 19.17% -2.13% 9.73% 8.20% 0.00% 4.25% -
Per Share
30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 75.81 68.10 88.64 105.40 93.74 81.90 107.00 -5.15%
EPS 20.47 13.23 -1.21 5.84 4.51 0.54 2.13 41.58%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.69 0.57 0.60 0.55 0.00 0.50 9.07%
Adjusted Per Share Value based on latest NOSH - 556,465
30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 75.71 68.00 88.51 105.25 93.61 81.49 106.84 -5.15%
EPS 20.44 13.21 -1.21 5.83 4.51 0.54 2.12 41.66%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8787 0.689 0.5692 0.5991 0.5492 0.00 0.4993 9.07%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 30/09/21 30/09/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.63 0.625 0.405 0.45 0.57 0.285 0.41 -
P/RPS 0.83 0.92 0.46 0.43 0.61 0.35 0.38 12.75%
P/EPS 3.08 4.72 -33.34 7.71 12.63 52.73 19.29 -24.56%
EY 32.50 21.17 -3.00 12.98 7.92 1.90 5.18 32.60%
DY 2.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.91 0.71 0.75 1.04 0.00 0.82 -1.97%
Price Multiplier on Announcement Date
30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/11/21 26/11/20 30/05/19 30/05/18 22/05/17 30/05/16 29/05/15 -
Price 0.63 0.575 0.335 0.295 0.595 0.37 0.395 -
P/RPS 0.83 0.84 0.38 0.28 0.63 0.45 0.37 13.22%
P/EPS 3.08 4.35 -27.58 5.05 13.19 68.45 18.58 -24.13%
EY 32.50 23.01 -3.63 19.79 7.58 1.46 5.38 31.83%
DY 2.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.83 0.59 0.49 1.08 0.00 0.79 -1.41%

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