Highlights

[KUB] YoY Annualized Quarter Result on 2015-06-30 [#2]

Stock [KUB]: KUB MALAYSIA BHD
Announcement Date 26-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -63.24%    YoY -     129.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 465,100 554,498 502,766 420,836 704,914 926,970 825,242 -9.11%
  YoY % -16.12% 10.29% 19.47% -40.30% -23.96% 12.33% -
  Horiz. % 56.36% 67.19% 60.92% 51.00% 85.42% 112.33% 100.00%
PBT 26,826 39,496 29,002 37,804 12,768 12,364 -13,114 -
  YoY % -32.08% 36.18% -23.28% 196.08% 3.27% 194.28% -
  Horiz. % -204.56% -301.17% -221.15% -288.27% -97.36% -94.28% 100.00%
Tax -7,978 -9,036 -10,514 -22,972 -4,540 -8,068 -3,514 14.64%
  YoY % 11.71% 14.06% 54.23% -405.99% 43.73% -129.60% -
  Horiz. % 227.03% 257.14% 299.20% 653.73% 129.20% 229.60% 100.00%
NP 18,848 30,460 18,488 14,832 8,228 4,296 -16,628 -
  YoY % -38.12% 64.76% 24.65% 80.26% 91.53% 125.84% -
  Horiz. % -113.35% -183.18% -111.19% -89.20% -49.48% -25.84% 100.00%
NP to SH 23,044 30,738 20,536 15,326 6,666 6,502 -13,590 -
  YoY % -25.03% 49.68% 33.99% 129.91% 2.52% 147.84% -
  Horiz. % -169.57% -226.18% -151.11% -112.77% -49.05% -47.84% 100.00%
Tax Rate 29.74 % 22.88 % 36.25 % 60.77 % 35.56 % 65.25 % - % -
  YoY % 29.98% -36.88% -40.35% 70.89% -45.50% 0.00% -
  Horiz. % 45.58% 35.07% 55.56% 93.13% 54.50% 100.00% -
Total Cost 446,252 524,038 484,278 406,004 696,686 922,674 841,870 -10.03%
  YoY % -14.84% 8.21% 19.28% -41.72% -24.49% 9.60% -
  Horiz. % 53.01% 62.25% 57.52% 48.23% 82.75% 109.60% 100.00%
Net Worth 328,314 311,834 283,797 278,232 278,232 267,103 278,232 2.80%
  YoY % 5.28% 9.88% 2.00% 0.00% 4.17% -4.00% -
  Horiz. % 118.00% 112.08% 102.00% 100.00% 100.00% 96.00% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 328,314 311,834 283,797 278,232 278,232 267,103 278,232 2.80%
  YoY % 5.28% 9.88% 2.00% 0.00% 4.17% -4.00% -
  Horiz. % 118.00% 112.08% 102.00% 100.00% 100.00% 96.00% 100.00%
NOSH 556,465 556,847 556,465 556,465 556,465 556,465 556,465 -
  YoY % -0.07% 0.07% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.07% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.05 % 5.49 % 3.68 % 3.52 % 1.17 % 0.46 % -2.01 % -
  YoY % -26.23% 49.18% 4.55% 200.85% 154.35% 122.89% -
  Horiz. % -201.49% -273.13% -183.08% -175.12% -58.21% -22.89% 100.00%
ROE 7.02 % 9.86 % 7.24 % 5.51 % 2.40 % 2.43 % -4.88 % -
  YoY % -28.80% 36.19% 31.40% 129.58% -1.23% 149.80% -
  Horiz. % -143.85% -202.05% -148.36% -112.91% -49.18% -49.80% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 83.58 99.58 90.35 75.63 126.68 166.58 148.30 -9.11%
  YoY % -16.07% 10.22% 19.46% -40.30% -23.95% 12.33% -
  Horiz. % 56.36% 67.15% 60.92% 51.00% 85.42% 112.33% 100.00%
EPS 4.14 5.52 3.70 2.76 1.20 1.16 -2.44 -
  YoY % -25.00% 49.19% 34.06% 130.00% 3.45% 147.54% -
  Horiz. % -169.67% -226.23% -151.64% -113.11% -49.18% -47.54% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5900 0.5600 0.5100 0.5000 0.5000 0.4800 0.5000 2.80%
  YoY % 5.36% 9.80% 2.00% 0.00% 4.17% -4.00% -
  Horiz. % 118.00% 112.00% 102.00% 100.00% 100.00% 96.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 556,465
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 83.58 99.65 90.35 75.63 126.68 166.58 148.30 -9.11%
  YoY % -16.13% 10.29% 19.46% -40.30% -23.95% 12.33% -
  Horiz. % 56.36% 67.19% 60.92% 51.00% 85.42% 112.33% 100.00%
EPS 4.14 5.52 3.70 2.76 1.20 1.16 -2.44 -
  YoY % -25.00% 49.19% 34.06% 130.00% 3.45% 147.54% -
  Horiz. % -169.67% -226.23% -151.64% -113.11% -49.18% -47.54% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5900 0.5604 0.5100 0.5000 0.5000 0.4800 0.5000 2.80%
  YoY % 5.28% 9.88% 2.00% 0.00% 4.17% -4.00% -
  Horiz. % 118.00% 112.08% 102.00% 100.00% 100.00% 96.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.3200 0.4900 0.3700 0.3800 0.5750 0.4750 0.5200 -
P/RPS 0.38 0.49 0.41 0.50 0.45 0.29 0.35 1.38%
  YoY % -22.45% 19.51% -18.00% 11.11% 55.17% -17.14% -
  Horiz. % 108.57% 140.00% 117.14% 142.86% 128.57% 82.86% 100.00%
P/EPS 7.73 8.88 10.03 13.80 48.00 40.65 -21.29 -
  YoY % -12.95% -11.47% -27.32% -71.25% 18.08% 290.93% -
  Horiz. % -36.31% -41.71% -47.11% -64.82% -225.46% -190.93% 100.00%
EY 12.94 11.27 9.97 7.25 2.08 2.46 -4.70 -
  YoY % 14.82% 13.04% 37.52% 248.56% -15.45% 152.34% -
  Horiz. % -275.32% -239.79% -212.13% -154.26% -44.26% -52.34% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.54 0.88 0.73 0.76 1.15 0.99 1.04 -10.34%
  YoY % -38.64% 20.55% -3.95% -33.91% 16.16% -4.81% -
  Horiz. % 51.92% 84.62% 70.19% 73.08% 110.58% 95.19% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 29/08/17 29/08/16 26/08/15 26/08/14 06/08/13 27/08/12 -
Price 0.3200 0.5100 0.4000 0.2950 0.5500 0.5000 0.5100 -
P/RPS 0.38 0.51 0.44 0.39 0.43 0.30 0.34 1.87%
  YoY % -25.49% 15.91% 12.82% -9.30% 43.33% -11.76% -
  Horiz. % 111.76% 150.00% 129.41% 114.71% 126.47% 88.24% 100.00%
P/EPS 7.73 9.24 10.84 10.71 45.91 42.79 -20.88 -
  YoY % -16.34% -14.76% 1.21% -76.67% 7.29% 304.93% -
  Horiz. % -37.02% -44.25% -51.92% -51.29% -219.88% -204.93% 100.00%
EY 12.94 10.82 9.23 9.34 2.18 2.34 -4.79 -
  YoY % 19.59% 17.23% -1.18% 328.44% -6.84% 148.85% -
  Horiz. % -270.15% -225.89% -192.69% -194.99% -45.51% -48.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.54 0.91 0.78 0.59 1.10 1.04 1.02 -10.05%
  YoY % -40.66% 16.67% 32.20% -46.36% 5.77% 1.96% -
  Horiz. % 52.94% 89.22% 76.47% 57.84% 107.84% 101.96% 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
 
 

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