Highlights

[KUB] QoQ Quarter Result on 2018-09-30 [#3]

Stock [KUB]: KUB MALAYSIA BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     219.81%    YoY -     470.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 101,216 99,234 133,223 148,965 111,810 135,808 183,979 -32.93%
  QoQ % 2.00% -25.51% -10.57% 33.23% -17.67% -26.18% -
  Horiz. % 55.01% 53.94% 72.41% 80.97% 60.77% 73.82% 100.00%
PBT -10,270 2,589 -2,702 -9,072 5,176 8,744 16,803 -
  QoQ % -496.68% 195.82% 70.22% -275.27% -40.81% -47.96% -
  Horiz. % -61.12% 15.41% -16.08% -53.99% 30.80% 52.04% 100.00%
Tax -1,265 -2,536 -34,631 17,486 -2,853 -1,644 -2,075 -28.17%
  QoQ % 50.12% 92.68% -298.05% 712.90% -73.54% 20.77% -
  Horiz. % 60.96% 122.22% 1,668.96% -842.70% 137.49% 79.23% 100.00%
NP -11,535 53 -37,333 8,414 2,323 7,100 14,728 -
  QoQ % -21,864.15% 100.14% -543.70% 262.20% -67.28% -51.79% -
  Horiz. % -78.32% 0.36% -253.48% 57.13% 15.77% 48.21% 100.00%
NP to SH -9,609 390 -20,562 10,218 3,195 8,325 15,025 -
  QoQ % -2,563.85% 101.90% -301.23% 219.81% -61.62% -44.59% -
  Horiz. % -63.95% 2.60% -136.85% 68.01% 21.26% 55.41% 100.00%
Tax Rate - % 97.95 % - % - % 55.12 % 18.80 % 12.35 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 193.19% 52.23% -
  Horiz. % 0.00% 793.12% 0.00% 0.00% 446.32% 152.23% 100.00%
Total Cost 112,751 99,181 170,556 140,551 109,487 128,708 169,251 -23.78%
  QoQ % 13.68% -41.85% 21.35% 28.37% -14.93% -23.95% -
  Horiz. % 66.62% 58.60% 100.77% 83.04% 64.69% 76.05% 100.00%
Net Worth 306,055 317,185 317,185 333,879 328,314 333,879 322,749 -3.49%
  QoQ % -3.51% 0.00% -5.00% 1.69% -1.67% 3.45% -
  Horiz. % 94.83% 98.28% 98.28% 103.45% 101.72% 103.45% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 306,055 317,185 317,185 333,879 328,314 333,879 322,749 -3.49%
  QoQ % -3.51% 0.00% -5.00% 1.69% -1.67% 3.45% -
  Horiz. % 94.83% 98.28% 98.28% 103.45% 101.72% 103.45% 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -11.40 % 0.05 % -28.02 % 5.65 % 2.08 % 5.23 % 8.01 % -
  QoQ % -22,900.00% 100.18% -595.93% 171.63% -60.23% -34.71% -
  Horiz. % -142.32% 0.62% -349.81% 70.54% 25.97% 65.29% 100.00%
ROE -3.14 % 0.12 % -6.48 % 3.06 % 0.97 % 2.49 % 4.66 % -
  QoQ % -2,716.67% 101.85% -311.76% 215.46% -61.04% -46.57% -
  Horiz. % -67.38% 2.58% -139.06% 65.67% 20.82% 53.43% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 18.19 17.83 23.94 26.77 20.09 24.41 33.06 -32.93%
  QoQ % 2.02% -25.52% -10.57% 33.25% -17.70% -26.16% -
  Horiz. % 55.02% 53.93% 72.41% 80.97% 60.77% 73.84% 100.00%
EPS -1.73 0.07 -3.70 1.84 0.57 1.50 2.70 -
  QoQ % -2,571.43% 101.89% -301.09% 222.81% -62.00% -44.44% -
  Horiz. % -64.07% 2.59% -137.04% 68.15% 21.11% 55.56% 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 0.5500 0.5700 0.5700 0.6000 0.5900 0.6000 0.5800 -3.49%
  QoQ % -3.51% 0.00% -5.00% 1.69% -1.67% 3.45% -
  Horiz. % 94.83% 98.28% 98.28% 103.45% 101.72% 103.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 556,465
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 18.19 17.83 23.94 26.77 20.09 24.41 33.06 -32.93%
  QoQ % 2.02% -25.52% -10.57% 33.25% -17.70% -26.16% -
  Horiz. % 55.02% 53.93% 72.41% 80.97% 60.77% 73.84% 100.00%
EPS -1.73 0.07 -3.70 1.84 0.57 1.50 2.70 -
  QoQ % -2,571.43% 101.89% -301.09% 222.81% -62.00% -44.44% -
  Horiz. % -64.07% 2.59% -137.04% 68.15% 21.11% 55.56% 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 0.5500 0.5700 0.5700 0.6000 0.5900 0.6000 0.5800 -3.49%
  QoQ % -3.51% 0.00% -5.00% 1.69% -1.67% 3.45% -
  Horiz. % 94.83% 98.28% 98.28% 103.45% 101.72% 103.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.3200 0.4050 0.2350 0.3100 0.3200 0.4500 0.3900 -
P/RPS 1.76 2.27 0.98 1.16 1.59 1.84 1.18 30.64%
  QoQ % -22.47% 131.63% -15.52% -27.04% -13.59% 55.93% -
  Horiz. % 149.15% 192.37% 83.05% 98.31% 134.75% 155.93% 100.00%
P/EPS -18.53 577.87 -6.36 16.88 55.73 30.08 14.44 -
  QoQ % -103.21% 9,186.01% -137.68% -69.71% 85.27% 108.31% -
  Horiz. % -128.32% 4,001.87% -44.04% 116.90% 385.94% 208.31% 100.00%
EY -5.40 0.17 -15.72 5.92 1.79 3.32 6.92 -
  QoQ % -3,276.47% 101.08% -365.54% 230.73% -46.08% -52.02% -
  Horiz. % -78.03% 2.46% -227.17% 85.55% 25.87% 47.98% 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 0.58 0.71 0.41 0.52 0.54 0.75 0.67 -9.19%
  QoQ % -18.31% 73.17% -21.15% -3.70% -28.00% 11.94% -
  Horiz. % 86.57% 105.97% 61.19% 77.61% 80.60% 111.94% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 30/05/19 27/02/19 30/11/18 30/08/18 30/05/18 27/02/18 -
Price 0.3350 0.3350 0.4000 0.2300 0.3200 0.2950 0.4800 -
P/RPS 1.84 1.88 1.67 0.86 1.59 1.21 1.45 17.26%
  QoQ % -2.13% 12.57% 94.19% -45.91% 31.40% -16.55% -
  Horiz. % 126.90% 129.66% 115.17% 59.31% 109.66% 83.45% 100.00%
P/EPS -19.40 477.99 -10.83 12.53 55.73 19.72 17.78 -
  QoQ % -104.06% 4,513.57% -186.43% -77.52% 182.61% 10.91% -
  Horiz. % -109.11% 2,688.36% -60.91% 70.47% 313.44% 110.91% 100.00%
EY -5.15 0.21 -9.24 7.98 1.79 5.07 5.63 -
  QoQ % -2,552.38% 102.27% -215.79% 345.81% -64.69% -9.95% -
  Horiz. % -91.47% 3.73% -164.12% 141.74% 31.79% 90.05% 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 0.61 0.59 0.70 0.38 0.54 0.49 0.83 -18.61%
  QoQ % 3.39% -15.71% 84.21% -29.63% 10.20% -40.96% -
  Horiz. % 73.49% 71.08% 84.34% 45.78% 65.06% 59.04% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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