[KUB] QoQ Annualized Quarter Result on 30-Sep-2020 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 3.55%
YoY- 606.87%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 584,037 420,148 413,705 402,556 343,376 437,528 400,483 28.62%
PBT 167,811 59,427 66,212 73,590 68,432 24,744 21,287 296.59%
Tax -9,246 -6,061 -5,385 -3,529 -1,128 -4,084 -3,277 99.79%
NP 158,565 53,365 60,826 70,060 67,304 20,660 18,010 326.94%
-
NP to SH 155,544 50,874 58,745 69,130 66,758 19,724 17,308 332.83%
-
Tax Rate 5.51% 10.20% 8.13% 4.80% 1.65% 16.51% 15.39% -
Total Cost 425,472 366,782 352,878 332,496 276,072 416,868 382,473 7.36%
-
Net Worth 484,124 395,090 389,525 383,960 367,266 339,443 333,879 28.13%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 484,124 395,090 389,525 383,960 367,266 339,443 333,879 28.13%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 27.15% 12.70% 14.70% 17.40% 19.60% 4.72% 4.50% -
ROE 32.13% 12.88% 15.08% 18.00% 18.18% 5.81% 5.18% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 104.95 75.50 74.35 72.34 61.71 78.63 71.97 28.62%
EPS 27.95 9.15 10.56 12.42 12.00 3.56 3.11 332.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.71 0.70 0.69 0.66 0.61 0.60 28.13%
Adjusted Per Share Value based on latest NOSH - 556,465
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 104.81 75.40 74.24 72.24 61.62 78.51 71.87 28.62%
EPS 27.91 9.13 10.54 12.41 11.98 3.54 3.11 332.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8688 0.709 0.699 0.689 0.6591 0.6091 0.5991 28.14%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.61 0.645 0.59 0.625 0.48 0.20 0.335 -
P/RPS 0.58 0.85 0.79 0.86 0.78 0.25 0.47 15.06%
P/EPS 2.18 7.06 5.59 5.03 4.00 5.64 10.77 -65.55%
EY 45.82 14.17 17.89 19.88 24.99 17.72 9.28 190.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.91 0.84 0.91 0.73 0.33 0.56 16.05%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 25/08/21 28/05/21 25/02/21 26/11/20 27/08/20 21/05/20 27/02/20 -
Price 0.635 0.605 0.585 0.575 0.70 0.46 0.315 -
P/RPS 0.61 0.80 0.79 0.79 1.13 0.59 0.44 24.35%
P/EPS 2.27 6.62 5.54 4.63 5.83 12.98 10.13 -63.14%
EY 44.02 15.11 18.05 21.61 17.14 7.71 9.87 171.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.85 0.84 0.83 1.06 0.75 0.53 23.81%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment