[KUB] QoQ Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -88.52%
YoY- -74.16%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 547,963 529,744 512,586 424,840 584,037 420,148 413,705 20.66%
PBT 33,173 34,352 35,770 29,424 167,811 59,427 66,212 -36.99%
Tax -9,067 -7,826 -8,186 -7,192 -9,246 -6,061 -5,385 41.66%
NP 24,106 26,525 27,584 22,232 158,565 53,365 60,826 -46.13%
-
NP to SH 18,284 21,644 21,296 17,860 155,544 50,874 58,745 -54.17%
-
Tax Rate 27.33% 22.78% 22.89% 24.44% 5.51% 10.20% 8.13% -
Total Cost 523,857 503,218 485,002 402,608 425,472 366,782 352,878 30.22%
-
Net Worth 495,253 489,689 484,124 489,689 484,124 395,090 389,525 17.41%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 495,253 489,689 484,124 489,689 484,124 395,090 389,525 17.41%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 4.40% 5.01% 5.38% 5.23% 27.15% 12.70% 14.70% -
ROE 3.69% 4.42% 4.40% 3.65% 32.13% 12.88% 15.08% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 98.47 95.20 92.11 76.35 104.95 75.50 74.35 20.66%
EPS 3.29 3.89 3.82 3.20 27.95 9.15 10.56 -54.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.88 0.87 0.88 0.87 0.71 0.70 17.41%
Adjusted Per Share Value based on latest NOSH - 556,465
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 98.39 95.12 92.04 76.28 104.87 75.44 74.28 20.67%
EPS 3.28 3.89 3.82 3.21 27.93 9.13 10.55 -54.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8893 0.8793 0.8693 0.8793 0.8693 0.7094 0.6994 17.41%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.54 0.60 0.625 0.63 0.61 0.645 0.59 -
P/RPS 0.55 0.63 0.68 0.83 0.58 0.85 0.79 -21.50%
P/EPS 16.43 15.43 16.33 19.63 2.18 7.06 5.59 105.59%
EY 6.08 6.48 6.12 5.09 45.82 14.17 17.89 -51.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.68 0.72 0.72 0.70 0.91 0.84 -19.25%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 26/05/22 24/02/22 25/11/21 25/08/21 28/05/21 25/02/21 -
Price 0.595 0.595 0.595 0.63 0.635 0.605 0.585 -
P/RPS 0.60 0.63 0.65 0.83 0.61 0.80 0.79 -16.79%
P/EPS 18.11 15.30 15.55 19.63 2.27 6.62 5.54 120.74%
EY 5.52 6.54 6.43 5.09 44.02 15.11 18.05 -54.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.68 0.68 0.72 0.73 0.85 0.84 -14.02%

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