Highlights

[KUB] QoQ TTM 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 -     -189.44%    YoY -     -169.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 407,605 397,457 420,088 482,638 493,232 529,806 580,562 -20.99%
  QoQ % 2.55% -5.39% -12.96% -2.15% -6.90% -8.74% -
  Horiz. % 70.21% 68.46% 72.36% 83.13% 84.96% 91.26% 100.00%
PBT 25,765 22,168 -10,940 -19,455 -4,009 2,146 21,651 12.29%
  QoQ % 16.23% 302.63% 43.77% -385.28% -286.81% -90.09% -
  Horiz. % 119.00% 102.39% -50.53% -89.86% -18.52% 9.91% 100.00%
Tax -2,643 -4,158 -39,458 -20,946 -22,534 -21,642 10,914 -
  QoQ % 36.44% 89.46% -88.38% 7.05% -4.12% -298.30% -
  Horiz. % -24.22% -38.10% -361.54% -191.92% -206.47% -198.30% 100.00%
NP 23,122 18,010 -50,398 -40,401 -26,543 -19,496 32,565 -20.40%
  QoQ % 28.38% 135.74% -24.74% -52.21% -36.15% -159.87% -
  Horiz. % 71.00% 55.30% -154.76% -124.06% -81.51% -59.87% 100.00%
NP to SH 21,849 17,308 -30,791 -19,563 -6,759 1,176 36,763 -29.29%
  QoQ % 26.24% 156.21% -57.39% -189.44% -674.74% -96.80% -
  Horiz. % 59.43% 47.08% -83.76% -53.21% -18.39% 3.20% 100.00%
Tax Rate 10.26 % 18.76 % - % - % - % 1,008.48 % -50.41 % -
  QoQ % -45.31% 0.00% 0.00% 0.00% 0.00% 2,100.56% -
  Horiz. % -20.35% -37.21% 0.00% 0.00% 0.00% -2,000.56% 100.00%
Total Cost 384,483 379,447 470,486 523,039 519,775 549,302 547,997 -21.02%
  QoQ % 1.33% -19.35% -10.05% 0.63% -5.38% 0.24% -
  Horiz. % 70.16% 69.24% 85.86% 95.45% 94.85% 100.24% 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 0 0 0 0 0 0 0 -
  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 5.67 % 4.53 % -12.00 % -8.37 % -5.38 % -3.68 % 5.61 % 0.71%
  QoQ % 25.17% 137.75% -43.37% -55.58% -46.20% -165.60% -
  Horiz. % 101.07% 80.75% -213.90% -149.20% -95.90% -65.60% 100.00%
ROE 6.44 % 5.18 % -10.06 % -6.39 % -2.13 % 0.37 % 11.01 % -30.04%
  QoQ % 24.32% 151.49% -57.43% -200.00% -675.68% -96.64% -
  Horiz. % 58.49% 47.05% -91.37% -58.04% -19.35% 3.36% 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 73.25 71.43 75.49 86.73 88.64 95.21 104.33 -20.99%
  QoQ % 2.55% -5.38% -12.96% -2.15% -6.90% -8.74% -
  Horiz. % 70.21% 68.47% 72.36% 83.13% 84.96% 91.26% 100.00%
EPS 3.93 3.11 -5.53 -3.52 -1.21 0.21 6.61 -29.27%
  QoQ % 26.37% 156.24% -57.10% -190.91% -676.19% -96.82% -
  Horiz. % 59.46% 47.05% -83.66% -53.25% -18.31% 3.18% 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 73.25 71.43 75.49 86.73 88.64 95.21 104.33 -20.99%
  QoQ % 2.55% -5.38% -12.96% -2.15% -6.90% -8.74% -
  Horiz. % 70.21% 68.47% 72.36% 83.13% 84.96% 91.26% 100.00%
EPS 3.93 3.11 -5.53 -3.52 -1.21 0.21 6.61 -29.27%
  QoQ % 26.37% 156.24% -57.10% -190.91% -676.19% -96.82% -
  Horiz. % 59.46% 47.05% -83.66% -53.25% -18.31% 3.18% 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 0.27 0.47 0.42 0.37 0.46 0.25 0.30 -6.78%
  QoQ % -42.55% 11.90% 13.51% -19.57% 84.00% -16.67% -
  Horiz. % 90.00% 156.67% 140.00% 123.33% 153.33% 83.33% 100.00%
P/EPS 5.09 10.77 -5.78 -9.10 -33.34 111.20 4.69 5.60%
  QoQ % -52.74% 286.33% 36.48% 72.71% -129.98% 2,271.00% -
  Horiz. % 108.53% 229.64% -123.24% -194.03% -710.87% 2,371.00% 100.00%
EY 19.63 9.28 -17.29 -10.99 -3.00 0.90 21.31 -5.32%
  QoQ % 111.53% 153.67% -57.32% -266.33% -433.33% -95.78% -
  Horiz. % 92.12% 43.55% -81.14% -51.57% -14.08% 4.22% 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 28/11/19 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 0.63 0.44 0.43 0.39 0.38 0.42 0.22 101.53%
  QoQ % 43.18% 2.33% 10.26% 2.63% -9.52% 90.91% -
  Horiz. % 286.36% 200.00% 195.45% 177.27% 172.73% 190.91% 100.00%
P/EPS 11.72 10.13 -5.87 -9.53 -27.58 189.27 3.48 124.51%
  QoQ % 15.70% 272.57% 38.41% 65.45% -114.57% 5,338.79% -
  Horiz. % 336.78% 291.09% -168.68% -273.85% -792.53% 5,438.79% 100.00%
EY 8.54 9.87 -17.03 -10.49 -3.63 0.53 28.72 -55.42%
  QoQ % -13.48% 157.96% -62.35% -188.98% -784.91% -98.15% -
  Horiz. % 29.74% 34.37% -59.30% -36.53% -12.64% 1.85% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

364  414  578  1135 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.30+0.025 
 PNEPCB 0.36-0.02 
 KTG 0.270.00 
 MESTRON 0.23+0.015 
 QES 0.37+0.015 
 SAMAIDEN 1.96+0.28 
 PA 0.1750.00 
 SCBUILD 0.065+0.01 
 JAKS 0.695+0.025 

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