Highlights

[KUB] QoQ Annualized Quarter Result on 2019-06-30 [#2]

Stock [KUB]: KUB MALAYSIA BHD
Announcement Date 29-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     -1,281.92%    YoY -     -180.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 437,528 400,483 386,521 406,952 396,936 480,074 508,686 -9.55%
  QoQ % 9.25% 3.61% -5.02% 2.52% -17.32% -5.62% -
  Horiz. % 86.01% 78.73% 75.98% 80.00% 78.03% 94.38% 100.00%
PBT 24,744 21,287 -12,158 -17,124 10,356 11,529 5,788 163.17%
  QoQ % 16.24% 275.08% 29.00% -265.35% -10.17% 99.19% -
  Horiz. % 427.51% 367.78% -210.07% -295.85% 178.92% 199.19% 100.00%
Tax -4,084 -3,277 -5,261 -5,840 -10,144 -31,024 17,996 -
  QoQ % -24.63% 37.72% 9.91% 42.43% 67.30% -272.39% -
  Horiz. % -22.69% -18.21% -29.24% -32.45% -56.37% -172.39% 100.00%
NP 20,660 18,010 -17,420 -22,964 212 -19,495 23,784 -8.95%
  QoQ % 14.71% 203.39% 24.14% -10,932.08% 101.09% -181.97% -
  Horiz. % 86.87% 75.72% -73.24% -96.55% 0.89% -81.97% 100.00%
NP to SH 19,724 17,308 -13,638 -18,438 1,560 1,177 28,986 -22.62%
  QoQ % 13.96% 226.90% 26.03% -1,281.92% 32.54% -95.94% -
  Horiz. % 68.05% 59.71% -47.05% -63.61% 5.38% 4.06% 100.00%
Tax Rate 16.51 % 15.39 % - % - % 97.95 % 269.10 % -310.92 % -
  QoQ % 7.28% 0.00% 0.00% 0.00% -63.60% 186.55% -
  Horiz. % -5.31% -4.95% 0.00% 0.00% -31.50% -86.55% 100.00%
Total Cost 416,868 382,473 403,941 429,916 396,724 499,569 484,902 -9.58%
  QoQ % 8.99% -5.31% -6.04% 8.37% -20.59% 3.02% -
  Horiz. % 85.97% 78.88% 83.30% 88.66% 81.82% 103.02% 100.00%
Net Worth 339,443 333,879 306,055 306,055 317,185 317,185 333,879 1.11%
  QoQ % 1.67% 9.09% 0.00% -3.51% 0.00% -5.00% -
  Horiz. % 101.67% 100.00% 91.67% 91.67% 95.00% 95.00% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 339,443 333,879 306,055 306,055 317,185 317,185 333,879 1.11%
  QoQ % 1.67% 9.09% 0.00% -3.51% 0.00% -5.00% -
  Horiz. % 101.67% 100.00% 91.67% 91.67% 95.00% 95.00% 100.00%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 4.72 % 4.50 % -4.51 % -5.64 % 0.05 % -4.06 % 4.68 % 0.57%
  QoQ % 4.89% 199.78% 20.04% -11,380.00% 101.23% -186.75% -
  Horiz. % 100.85% 96.15% -96.37% -120.51% 1.07% -86.75% 100.00%
ROE 5.81 % 5.18 % -4.46 % -6.02 % 0.49 % 0.37 % 8.68 % -23.46%
  QoQ % 12.16% 216.14% 25.91% -1,328.57% 32.43% -95.74% -
  Horiz. % 66.94% 59.68% -51.38% -69.35% 5.65% 4.26% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 78.63 71.97 69.46 73.13 71.33 86.27 91.41 -9.54%
  QoQ % 9.25% 3.61% -5.02% 2.52% -17.32% -5.62% -
  Horiz. % 86.02% 78.73% 75.99% 80.00% 78.03% 94.38% 100.00%
EPS 3.56 3.11 -2.45 -3.32 0.28 0.22 5.21 -22.40%
  QoQ % 14.47% 226.94% 26.20% -1,285.71% 27.27% -95.78% -
  Horiz. % 68.33% 59.69% -47.02% -63.72% 5.37% 4.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6100 0.6000 0.5500 0.5500 0.5700 0.5700 0.6000 1.11%
  QoQ % 1.67% 9.09% 0.00% -3.51% 0.00% -5.00% -
  Horiz. % 101.67% 100.00% 91.67% 91.67% 95.00% 95.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 556,465
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 78.63 71.97 69.46 73.13 71.33 86.27 91.41 -9.54%
  QoQ % 9.25% 3.61% -5.02% 2.52% -17.32% -5.62% -
  Horiz. % 86.02% 78.73% 75.99% 80.00% 78.03% 94.38% 100.00%
EPS 3.56 3.11 -2.45 -3.32 0.28 0.22 5.21 -22.40%
  QoQ % 14.47% 226.94% 26.20% -1,285.71% 27.27% -95.78% -
  Horiz. % 68.33% 59.69% -47.02% -63.72% 5.37% 4.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6100 0.6000 0.5500 0.5500 0.5700 0.5700 0.6000 1.11%
  QoQ % 1.67% 9.09% 0.00% -3.51% 0.00% -5.00% -
  Horiz. % 101.67% 100.00% 91.67% 91.67% 95.00% 95.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.2000 0.3350 0.3200 0.3200 0.4050 0.2350 0.3100 -
P/RPS 0.25 0.47 0.46 0.44 0.57 0.27 0.34 -18.52%
  QoQ % -46.81% 2.17% 4.55% -22.81% 111.11% -20.59% -
  Horiz. % 73.53% 138.24% 135.29% 129.41% 167.65% 79.41% 100.00%
P/EPS 5.64 10.77 -13.06 -9.66 144.47 111.10 5.95 -3.50%
  QoQ % -47.63% 182.47% -35.20% -106.69% 30.04% 1,767.23% -
  Horiz. % 94.79% 181.01% -219.50% -162.35% 2,428.07% 1,867.23% 100.00%
EY 17.72 9.28 -7.66 -10.35 0.69 0.90 16.80 3.61%
  QoQ % 90.95% 221.15% 25.99% -1,600.00% -23.33% -94.64% -
  Horiz. % 105.48% 55.24% -45.60% -61.61% 4.11% 5.36% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.33 0.56 0.58 0.58 0.71 0.41 0.52 -26.13%
  QoQ % -41.07% -3.45% 0.00% -18.31% 73.17% -21.15% -
  Horiz. % 63.46% 107.69% 111.54% 111.54% 136.54% 78.85% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 21/05/20 27/02/20 - 29/08/19 30/05/19 27/02/19 30/11/18 -
Price 0.4600 0.3150 0.3250 0.3350 0.3350 0.4000 0.2300 -
P/RPS 0.59 0.44 0.47 0.46 0.47 0.46 0.25 77.17%
  QoQ % 34.09% -6.38% 2.17% -2.13% 2.17% 84.00% -
  Horiz. % 236.00% 176.00% 188.00% 184.00% 188.00% 184.00% 100.00%
P/EPS 12.98 10.13 -13.26 -10.11 119.50 189.11 4.42 104.94%
  QoQ % 28.13% 176.40% -31.16% -108.46% -36.81% 4,178.51% -
  Horiz. % 293.67% 229.19% -300.00% -228.73% 2,703.62% 4,278.51% 100.00%
EY 7.71 9.87 -7.54 -9.89 0.84 0.53 22.65 -51.22%
  QoQ % -21.88% 230.90% 23.76% -1,277.38% 58.49% -97.66% -
  Horiz. % 34.04% 43.58% -33.29% -43.66% 3.71% 2.34% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.75 0.53 0.59 0.61 0.59 0.70 0.38 57.28%
  QoQ % 41.51% -10.17% -3.28% 3.39% -15.71% 84.21% -
  Horiz. % 197.37% 139.47% 155.26% 160.53% 155.26% 184.21% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS