Highlights

[KUB] YoY TTM Result on 2020-06-30 [#2]

Stock [KUB]: KUB MALAYSIA BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     174.18%    YoY -     406.22%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 368,695 482,638 569,646 521,638 464,091 534,348 836,828 -12.76%
  YoY % -23.61% -15.27% 9.20% 12.40% -13.15% -36.15% -
  Horiz. % 44.06% 57.67% 68.07% 62.34% 55.46% 63.85% 100.00%
PBT 64,065 -19,455 34,199 37,474 45,932 25,644 5,693 49.64%
  YoY % 429.30% -156.89% -8.74% -18.41% 79.11% 350.45% -
  Horiz. % 1,125.33% -341.74% 600.72% 658.25% 806.82% 450.45% 100.00%
Tax -921 -20,946 -9,140 -10,031 -35,029 -17,867 -232 25.81%
  YoY % 95.60% -129.17% 8.88% 71.36% -96.05% -7,601.29% -
  Horiz. % 396.98% 9,028.45% 3,939.66% 4,323.71% 15,098.71% 7,701.29% 100.00%
NP 63,144 -40,401 25,059 27,443 10,903 7,777 5,461 50.32%
  YoY % 256.29% -261.22% -8.69% 151.70% 40.20% 42.41% -
  Horiz. % 1,156.27% -739.81% 458.87% 502.53% 199.65% 142.41% 100.00%
NP to SH 59,906 -19,563 28,336 27,638 10,459 6,624 4,928 51.58%
  YoY % 406.22% -169.04% 2.53% 164.25% 57.90% 34.42% -
  Horiz. % 1,215.62% -396.98% 575.00% 560.84% 212.24% 134.42% 100.00%
Tax Rate 1.44 % - % 26.73 % 26.77 % 76.26 % 69.67 % 4.08 % -15.92%
  YoY % 0.00% 0.00% -0.15% -64.90% 9.46% 1,607.60% -
  Horiz. % 35.29% 0.00% 655.15% 656.13% 1,869.12% 1,707.60% 100.00%
Total Cost 305,551 523,039 544,587 494,195 453,188 526,571 831,367 -15.35%
  YoY % -41.58% -3.96% 10.20% 9.05% -13.94% -36.66% -
  Horiz. % 36.75% 62.91% 65.51% 59.44% 54.51% 63.34% 100.00%
Net Worth 367,266 306,055 328,314 311,620 0 278,232 278,232 4.73%
  YoY % 20.00% -6.78% 5.36% 0.00% 0.00% 0.00% -
  Horiz. % 132.00% 110.00% 118.00% 112.00% 0.00% 100.00% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 367,266 306,055 328,314 311,620 0 278,232 278,232 4.73%
  YoY % 20.00% -6.78% 5.36% 0.00% 0.00% 0.00% -
  Horiz. % 132.00% 110.00% 118.00% 112.00% 0.00% 100.00% 100.00%
NOSH 556,465 556,465 556,465 556,465 555,890 556,465 556,465 -
  YoY % 0.00% 0.00% 0.00% 0.10% -0.10% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 99.90% 100.00% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 17.13 % -8.37 % 4.40 % 5.26 % 2.35 % 1.46 % 0.65 % 72.42%
  YoY % 304.66% -290.23% -16.35% 123.83% 60.96% 124.62% -
  Horiz. % 2,635.38% -1,287.69% 676.92% 809.23% 361.54% 224.62% 100.00%
ROE 16.31 % -6.39 % 8.63 % 8.87 % - % 2.38 % 1.77 % 44.74%
  YoY % 355.24% -174.04% -2.71% 0.00% 0.00% 34.46% -
  Horiz. % 921.47% -361.02% 487.57% 501.13% 0.00% 134.46% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 66.26 86.73 102.37 93.74 83.49 96.03 150.38 -12.76%
  YoY % -23.60% -15.28% 9.21% 12.28% -13.06% -36.14% -
  Horiz. % 44.06% 57.67% 68.07% 62.34% 55.52% 63.86% 100.00%
EPS 10.77 -3.52 5.09 4.97 1.88 1.19 0.89 51.46%
  YoY % 405.97% -169.16% 2.41% 164.36% 57.98% 33.71% -
  Horiz. % 1,210.11% -395.51% 571.91% 558.43% 211.24% 133.71% 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 0.6600 0.5500 0.5900 0.5600 0.0000 0.5000 0.5000 4.73%
  YoY % 20.00% -6.78% 5.36% 0.00% 0.00% 0.00% -
  Horiz. % 132.00% 110.00% 118.00% 112.00% 0.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 556,465
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 66.26 86.73 102.37 93.74 83.40 96.03 150.38 -12.76%
  YoY % -23.60% -15.28% 9.21% 12.40% -13.15% -36.14% -
  Horiz. % 44.06% 57.67% 68.07% 62.34% 55.46% 63.86% 100.00%
EPS 10.77 -3.52 5.09 4.97 1.88 1.19 0.89 51.46%
  YoY % 405.97% -169.16% 2.41% 164.36% 57.98% 33.71% -
  Horiz. % 1,210.11% -395.51% 571.91% 558.43% 211.24% 133.71% 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 0.6600 0.5500 0.5900 0.5600 0.0000 0.5000 0.5000 4.73%
  YoY % 20.00% -6.78% 5.36% 0.00% 0.00% 0.00% -
  Horiz. % 132.00% 110.00% 118.00% 112.00% 0.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.4800 0.3200 0.3200 0.4900 0.3700 0.3800 0.5750 -
P/RPS 0.72 0.37 0.31 0.52 0.44 0.40 0.38 11.23%
  YoY % 94.59% 19.35% -40.38% 18.18% 10.00% 5.26% -
  Horiz. % 189.47% 97.37% 81.58% 136.84% 115.79% 105.26% 100.00%
P/EPS 4.46 -9.10 6.28 9.87 19.67 31.92 64.93 -35.98%
  YoY % 149.01% -244.90% -36.37% -49.82% -38.38% -50.84% -
  Horiz. % 6.87% -14.02% 9.67% 15.20% 30.29% 49.16% 100.00%
EY 22.43 -10.99 15.91 10.14 5.09 3.13 1.54 56.21%
  YoY % 304.09% -169.08% 56.90% 99.21% 62.62% 103.25% -
  Horiz. % 1,456.49% -713.64% 1,033.12% 658.44% 330.52% 203.25% 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 0.73 0.58 0.54 0.88 0.00 0.76 1.15 -7.29%
  YoY % 25.86% 7.41% -38.64% 0.00% 0.00% -33.91% -
  Horiz. % 63.48% 50.43% 46.96% 76.52% 0.00% 66.09% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 29/08/19 30/08/18 29/08/17 29/08/16 26/08/15 26/08/14 -
Price 0.7000 0.3350 0.3200 0.5100 0.4000 0.2950 0.5500 -
P/RPS 1.06 0.39 0.31 0.54 0.48 0.31 0.37 19.16%
  YoY % 171.79% 25.81% -42.59% 12.50% 54.84% -16.22% -
  Horiz. % 286.49% 105.41% 83.78% 145.95% 129.73% 83.78% 100.00%
P/EPS 6.50 -9.53 6.28 10.27 21.26 24.78 62.11 -31.33%
  YoY % 168.21% -251.75% -38.85% -51.69% -14.21% -60.10% -
  Horiz. % 10.47% -15.34% 10.11% 16.54% 34.23% 39.90% 100.00%
EY 15.38 -10.49 15.91 9.74 4.70 4.04 1.61 45.61%
  YoY % 246.62% -165.93% 63.35% 107.23% 16.34% 150.93% -
  Horiz. % 955.28% -651.55% 988.20% 604.97% 291.93% 250.93% 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 1.06 0.61 0.54 0.91 0.00 0.59 1.10 -0.61%
  YoY % 73.77% 12.96% -40.66% 0.00% 0.00% -46.36% -
  Horiz. % 96.36% 55.45% 49.09% 82.73% 0.00% 53.64% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+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