Highlights

[KUB] YoY Annualized Quarter Result on 2016-06-30 [#2]

Stock [KUB]: KUB MALAYSIA BHD
Announcement Date 29-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     -17.33%    YoY -     33.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 406,952 465,100 554,498 502,766 420,836 704,914 926,970 -12.82%
  YoY % -12.50% -16.12% 10.29% 19.47% -40.30% -23.96% -
  Horiz. % 43.90% 50.17% 59.82% 54.24% 45.40% 76.04% 100.00%
PBT -17,124 26,826 39,496 29,002 37,804 12,768 12,364 -
  YoY % -163.83% -32.08% 36.18% -23.28% 196.08% 3.27% -
  Horiz. % -138.50% 216.97% 319.44% 234.57% 305.76% 103.27% 100.00%
Tax -5,840 -7,978 -9,036 -10,514 -22,972 -4,540 -8,068 -5.24%
  YoY % 26.80% 11.71% 14.06% 54.23% -405.99% 43.73% -
  Horiz. % 72.38% 98.88% 112.00% 130.32% 284.73% 56.27% 100.00%
NP -22,964 18,848 30,460 18,488 14,832 8,228 4,296 -
  YoY % -221.84% -38.12% 64.76% 24.65% 80.26% 91.53% -
  Horiz. % -534.54% 438.73% 709.03% 430.35% 345.25% 191.53% 100.00%
NP to SH -18,438 23,044 30,738 20,536 15,326 6,666 6,502 -
  YoY % -180.01% -25.03% 49.68% 33.99% 129.91% 2.52% -
  Horiz. % -283.57% 354.41% 472.75% 315.84% 235.71% 102.52% 100.00%
Tax Rate - % 29.74 % 22.88 % 36.25 % 60.77 % 35.56 % 65.25 % -
  YoY % 0.00% 29.98% -36.88% -40.35% 70.89% -45.50% -
  Horiz. % 0.00% 45.58% 35.07% 55.56% 93.13% 54.50% 100.00%
Total Cost 429,916 446,252 524,038 484,278 406,004 696,686 922,674 -11.95%
  YoY % -3.66% -14.84% 8.21% 19.28% -41.72% -24.49% -
  Horiz. % 46.59% 48.37% 56.80% 52.49% 44.00% 75.51% 100.00%
Net Worth 306,055 328,314 311,834 283,797 278,232 278,232 267,103 2.29%
  YoY % -6.78% 5.28% 9.88% 2.00% 0.00% 4.17% -
  Horiz. % 114.58% 122.92% 116.75% 106.25% 104.17% 104.17% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 306,055 328,314 311,834 283,797 278,232 278,232 267,103 2.29%
  YoY % -6.78% 5.28% 9.88% 2.00% 0.00% 4.17% -
  Horiz. % 114.58% 122.92% 116.75% 106.25% 104.17% 104.17% 100.00%
NOSH 556,465 556,465 556,847 556,465 556,465 556,465 556,465 -
  YoY % 0.00% -0.07% 0.07% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.07% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -5.64 % 4.05 % 5.49 % 3.68 % 3.52 % 1.17 % 0.46 % -
  YoY % -239.26% -26.23% 49.18% 4.55% 200.85% 154.35% -
  Horiz. % -1,226.09% 880.43% 1,193.48% 800.00% 765.22% 254.35% 100.00%
ROE -6.02 % 7.02 % 9.86 % 7.24 % 5.51 % 2.40 % 2.43 % -
  YoY % -185.75% -28.80% 36.19% 31.40% 129.58% -1.23% -
  Horiz. % -247.74% 288.89% 405.76% 297.94% 226.75% 98.77% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 73.13 83.58 99.58 90.35 75.63 126.68 166.58 -12.82%
  YoY % -12.50% -16.07% 10.22% 19.46% -40.30% -23.95% -
  Horiz. % 43.90% 50.17% 59.78% 54.24% 45.40% 76.05% 100.00%
EPS -3.32 4.14 5.52 3.70 2.76 1.20 1.16 -
  YoY % -180.19% -25.00% 49.19% 34.06% 130.00% 3.45% -
  Horiz. % -286.21% 356.90% 475.86% 318.97% 237.93% 103.45% 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 0.5500 0.5900 0.5600 0.5100 0.5000 0.5000 0.4800 2.29%
  YoY % -6.78% 5.36% 9.80% 2.00% 0.00% 4.17% -
  Horiz. % 114.58% 122.92% 116.67% 106.25% 104.17% 104.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 556,465
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 73.13 83.58 99.65 90.35 75.63 126.68 166.58 -12.82%
  YoY % -12.50% -16.13% 10.29% 19.46% -40.30% -23.95% -
  Horiz. % 43.90% 50.17% 59.82% 54.24% 45.40% 76.05% 100.00%
EPS -3.32 4.14 5.52 3.70 2.76 1.20 1.16 -
  YoY % -180.19% -25.00% 49.19% 34.06% 130.00% 3.45% -
  Horiz. % -286.21% 356.90% 475.86% 318.97% 237.93% 103.45% 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 0.5500 0.5900 0.5604 0.5100 0.5000 0.5000 0.4800 2.29%
  YoY % -6.78% 5.28% 9.88% 2.00% 0.00% 4.17% -
  Horiz. % 114.58% 122.92% 116.75% 106.25% 104.17% 104.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.3200 0.3200 0.4900 0.3700 0.3800 0.5750 0.4750 -
P/RPS 0.44 0.38 0.49 0.41 0.50 0.45 0.29 7.19%
  YoY % 15.79% -22.45% 19.51% -18.00% 11.11% 55.17% -
  Horiz. % 151.72% 131.03% 168.97% 141.38% 172.41% 155.17% 100.00%
P/EPS -9.66 7.73 8.88 10.03 13.80 48.00 40.65 -
  YoY % -224.97% -12.95% -11.47% -27.32% -71.25% 18.08% -
  Horiz. % -23.76% 19.02% 21.85% 24.67% 33.95% 118.08% 100.00%
EY -10.35 12.94 11.27 9.97 7.25 2.08 2.46 -
  YoY % -179.98% 14.82% 13.04% 37.52% 248.56% -15.45% -
  Horiz. % -420.73% 526.02% 458.13% 405.28% 294.72% 84.55% 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 0.58 0.54 0.88 0.73 0.76 1.15 0.99 -8.52%
  YoY % 7.41% -38.64% 20.55% -3.95% -33.91% 16.16% -
  Horiz. % 58.59% 54.55% 88.89% 73.74% 76.77% 116.16% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 30/08/18 29/08/17 29/08/16 26/08/15 26/08/14 06/08/13 -
Price 0.3350 0.3200 0.5100 0.4000 0.2950 0.5500 0.5000 -
P/RPS 0.46 0.38 0.51 0.44 0.39 0.43 0.30 7.38%
  YoY % 21.05% -25.49% 15.91% 12.82% -9.30% 43.33% -
  Horiz. % 153.33% 126.67% 170.00% 146.67% 130.00% 143.33% 100.00%
P/EPS -10.11 7.73 9.24 10.84 10.71 45.91 42.79 -
  YoY % -230.79% -16.34% -14.76% 1.21% -76.67% 7.29% -
  Horiz. % -23.63% 18.06% 21.59% 25.33% 25.03% 107.29% 100.00%
EY -9.89 12.94 10.82 9.23 9.34 2.18 2.34 -
  YoY % -176.43% 19.59% 17.23% -1.18% 328.44% -6.84% -
  Horiz. % -422.65% 552.99% 462.39% 394.44% 399.15% 93.16% 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 0.61 0.54 0.91 0.78 0.59 1.10 1.04 -8.50%
  YoY % 12.96% -40.66% 16.67% 32.20% -46.36% 5.77% -
  Horiz. % 58.65% 51.92% 87.50% 75.00% 56.73% 105.77% 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
 
 

276  312  558  1345 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.295+0.02 
 KTG 0.275+0.005 
 PA 0.1750.00 
 PNEPCB 0.39+0.01 
 JAKS 0.695+0.025 
 DNEX 0.225+0.005 
 HSI-HDT 0.08-0.035 
 SAMAIDEN 1.80+0.12 
 QES 0.34-0.015 

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