[KUB] QoQ Cumulative Quarter Result on 2019-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative 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 109,382 400,483 289,891 203,476 99,234 480,074 381,515 -56.49% QoQ % -72.69% 38.15% 42.47% 105.05% -79.33% 25.83% - Horiz. % 28.67% 104.97% 75.98% 53.33% 26.01% 125.83% 100.00%
PBT 6,186 21,287 -9,119 -8,562 2,589 11,529 4,341 26.61% QoQ % -70.94% 333.44% -6.51% -430.71% -77.54% 165.58% - Horiz. % 142.50% 490.37% -210.07% -197.24% 59.64% 265.58% 100.00%
Tax -1,021 -3,277 -3,946 -2,920 -2,536 -31,024 13,497 - QoQ % 68.84% 16.95% -35.14% -15.14% 91.83% -329.86% - Horiz. % -7.56% -24.28% -29.24% -21.63% -18.79% -229.86% 100.00%
NP 5,165 18,010 -13,065 -11,482 53 -19,495 17,838 -56.20% QoQ % -71.32% 237.85% -13.79% -21,764.15% 100.27% -209.29% - Horiz. % 28.96% 100.96% -73.24% -64.37% 0.30% -109.29% 100.00%
NP to SH 4,931 17,308 -10,229 -9,219 390 1,177 21,740 -62.77% QoQ % -71.51% 269.21% -10.96% -2,463.85% -66.86% -94.59% - Horiz. % 22.68% 79.61% -47.05% -42.41% 1.79% 5.41% 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 104,217 382,473 302,956 214,958 99,181 499,569 363,677 -56.50% QoQ % -72.75% 26.25% 40.94% 116.73% -80.15% 37.37% - Horiz. % 28.66% 105.17% 83.30% 59.11% 27.27% 137.37% 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 1.45 % 5.18 % -3.34 % -3.01 % 0.12 % 0.37 % 6.51 % -63.22% QoQ % -72.01% 255.09% -10.96% -2,608.33% -67.57% -94.32% - Horiz. % 22.27% 79.57% -51.31% -46.24% 1.84% 5.68% 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 19.66 71.97 52.10 36.57 17.83 86.27 68.56 -56.48% QoQ % -72.68% 38.14% 42.47% 105.10% -79.33% 25.83% - Horiz. % 28.68% 104.97% 75.99% 53.34% 26.01% 125.83% 100.00%
EPS 0.89 3.11 -1.84 -1.66 0.07 0.22 3.91 -62.69% QoQ % -71.38% 269.02% -10.84% -2,471.43% -68.18% -94.37% - Horiz. % 22.76% 79.54% -47.06% -42.46% 1.79% 5.63% 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 19.66 71.97 52.10 36.57 17.83 86.27 68.56 -56.48% QoQ % -72.68% 38.14% 42.47% 105.10% -79.33% 25.83% - Horiz. % 28.68% 104.97% 75.99% 53.34% 26.01% 125.83% 100.00%
EPS 0.89 3.11 -1.84 -1.66 0.07 0.22 3.91 -62.69% QoQ % -71.38% 269.02% -10.84% -2,471.43% -68.18% -94.37% - Horiz. % 22.76% 79.54% -47.06% -42.46% 1.79% 5.63% 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 1.02 0.47 0.61 0.88 2.27 0.27 0.45 72.47% QoQ % 117.02% -22.95% -30.68% -61.23% 740.74% -40.00% - Horiz. % 226.67% 104.44% 135.56% 195.56% 504.44% 60.00% 100.00%
P/EPS 22.57 10.77 -17.41 -19.32 577.87 111.10 7.93 100.71% QoQ % 109.56% 161.86% 9.89% -103.34% 420.14% 1,301.01% - Horiz. % 284.62% 135.81% -219.55% -243.63% 7,287.14% 1,401.01% 100.00%
EY 4.43 9.28 -5.74 -5.18 0.17 0.90 12.60 -50.15% QoQ % -52.26% 261.67% -10.81% -3,147.06% -81.11% -92.86% - Horiz. % 35.16% 73.65% -45.56% -41.11% 1.35% 7.14% 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 2.34 0.44 0.62 0.92 1.88 0.46 0.34 261.39% QoQ % 431.82% -29.03% -32.61% -51.06% 308.70% 35.29% - Horiz. % 688.24% 129.41% 182.35% 270.59% 552.94% 135.29% 100.00%
P/EPS 51.91 10.13 -17.68 -20.22 477.99 189.11 5.89 326.10% QoQ % 412.44% 157.30% 12.56% -104.23% 152.76% 3,110.70% - Horiz. % 881.32% 171.99% -300.17% -343.29% 8,115.28% 3,210.70% 100.00%
EY 1.93 9.87 -5.66 -4.95 0.21 0.53 16.99 -76.51% QoQ % -80.45% 274.38% -14.34% -2,457.14% -60.38% -96.88% - Horiz. % 11.36% 58.09% -33.31% -29.13% 1.24% 3.12% 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.
Comment
KUBM_Q2_2019_Bursa_announced.pdf 
