[KUB] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -15.02%
YoY- 239.41%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 424,840 584,037 420,148 413,705 402,556 343,376 437,528 -1.94%
PBT 29,424 167,811 59,427 66,212 73,590 68,432 24,744 12.22%
Tax -7,192 -9,246 -6,061 -5,385 -3,529 -1,128 -4,084 45.77%
NP 22,232 158,565 53,365 60,826 70,060 67,304 20,660 5.00%
-
NP to SH 17,860 155,544 50,874 58,745 69,130 66,758 19,724 -6.39%
-
Tax Rate 24.44% 5.51% 10.20% 8.13% 4.80% 1.65% 16.51% -
Total Cost 402,608 425,472 366,782 352,878 332,496 276,072 416,868 -2.29%
-
Net Worth 489,689 484,124 395,090 389,525 383,960 367,266 339,443 27.64%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 489,689 484,124 395,090 389,525 383,960 367,266 339,443 27.64%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 5.23% 27.15% 12.70% 14.70% 17.40% 19.60% 4.72% -
ROE 3.65% 32.13% 12.88% 15.08% 18.00% 18.18% 5.81% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 76.35 104.95 75.50 74.35 72.34 61.71 78.63 -1.94%
EPS 3.20 27.95 9.15 10.56 12.42 12.00 3.56 -6.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.87 0.71 0.70 0.69 0.66 0.61 27.64%
Adjusted Per Share Value based on latest NOSH - 556,465
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 76.24 104.81 75.40 74.24 72.24 61.62 78.51 -1.93%
EPS 3.20 27.91 9.13 10.54 12.41 11.98 3.54 -6.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8787 0.8688 0.709 0.699 0.689 0.6591 0.6091 27.64%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.63 0.61 0.645 0.59 0.625 0.48 0.20 -
P/RPS 0.83 0.58 0.85 0.79 0.86 0.78 0.25 122.38%
P/EPS 19.63 2.18 7.06 5.59 5.03 4.00 5.64 129.49%
EY 5.09 45.82 14.17 17.89 19.88 24.99 17.72 -56.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.70 0.91 0.84 0.91 0.73 0.33 68.14%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 25/08/21 28/05/21 25/02/21 26/11/20 27/08/20 21/05/20 -
Price 0.63 0.635 0.605 0.585 0.575 0.70 0.46 -
P/RPS 0.83 0.61 0.80 0.79 0.79 1.13 0.59 25.52%
P/EPS 19.63 2.27 6.62 5.54 4.63 5.83 12.98 31.72%
EY 5.09 44.02 15.11 18.05 21.61 17.14 7.71 -24.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.73 0.85 0.84 0.83 1.06 0.75 -2.68%

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