[KUB] QoQ Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 19.24%
YoY- -63.75%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 513,636 547,963 529,744 512,586 424,840 584,037 420,148 14.31%
PBT 17,612 33,173 34,352 35,770 29,424 167,811 59,427 -55.51%
Tax -1,916 -9,067 -7,826 -8,186 -7,192 -9,246 -6,061 -53.56%
NP 15,696 24,106 26,525 27,584 22,232 158,565 53,365 -55.73%
-
NP to SH 14,976 18,284 21,644 21,296 17,860 155,544 50,874 -55.71%
-
Tax Rate 10.88% 27.33% 22.78% 22.89% 24.44% 5.51% 10.20% -
Total Cost 497,940 523,857 503,218 485,002 402,608 425,472 366,782 22.58%
-
Net Worth 495,253 495,253 489,689 484,124 489,689 484,124 395,090 16.24%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 495,253 495,253 489,689 484,124 489,689 484,124 395,090 16.24%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 3.06% 4.40% 5.01% 5.38% 5.23% 27.15% 12.70% -
ROE 3.02% 3.69% 4.42% 4.40% 3.65% 32.13% 12.88% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 92.30 98.47 95.20 92.11 76.35 104.95 75.50 14.31%
EPS 2.68 3.29 3.89 3.82 3.20 27.95 9.15 -55.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.89 0.88 0.87 0.88 0.87 0.71 16.24%
Adjusted Per Share Value based on latest NOSH - 556,465
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 92.17 98.33 95.06 91.98 76.24 104.81 75.40 14.31%
EPS 2.69 3.28 3.88 3.82 3.20 27.91 9.13 -55.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8887 0.8887 0.8787 0.8688 0.8787 0.8688 0.709 16.23%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.53 0.54 0.60 0.625 0.63 0.61 0.645 -
P/RPS 0.57 0.55 0.63 0.68 0.83 0.58 0.85 -23.36%
P/EPS 19.69 16.43 15.43 16.33 19.63 2.18 7.06 98.01%
EY 5.08 6.08 6.48 6.12 5.09 45.82 14.17 -49.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.61 0.68 0.72 0.72 0.70 0.91 -24.22%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 30/08/22 26/05/22 24/02/22 25/11/21 25/08/21 28/05/21 -
Price 0.59 0.595 0.595 0.595 0.63 0.635 0.605 -
P/RPS 0.64 0.60 0.63 0.65 0.83 0.61 0.80 -13.81%
P/EPS 21.92 18.11 15.30 15.55 19.63 2.27 6.62 121.99%
EY 4.56 5.52 6.54 6.43 5.09 44.02 15.11 -54.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.67 0.68 0.68 0.72 0.73 0.85 -15.50%

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