[KUB] QoQ Annualized Quarter Result on 31-Mar-2020

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020
Profit Trend
QoQ- 13.96%
YoY- 1164.36%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 413,705 402,556 343,376 437,528 400,483 386,521 406,952 1.09%
PBT 66,212 73,590 68,432 24,744 21,287 -12,158 -17,124 -
Tax -5,385 -3,529 -1,128 -4,084 -3,277 -5,261 -5,840 -5.24%
NP 60,826 70,060 67,304 20,660 18,010 -17,420 -22,964 -
-
NP to SH 58,745 69,130 66,758 19,724 17,308 -13,638 -18,438 -
-
Tax Rate 8.13% 4.80% 1.65% 16.51% 15.39% - - -
Total Cost 352,878 332,496 276,072 416,868 382,473 403,941 429,916 -12.28%
-
Net Worth 389,525 383,960 367,266 339,443 333,879 306,055 306,055 17.35%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 389,525 383,960 367,266 339,443 333,879 306,055 306,055 17.35%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 14.70% 17.40% 19.60% 4.72% 4.50% -4.51% -5.64% -
ROE 15.08% 18.00% 18.18% 5.81% 5.18% -4.46% -6.02% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 74.35 72.34 61.71 78.63 71.97 69.46 73.13 1.10%
EPS 10.56 12.42 12.00 3.56 3.11 -2.45 -3.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.69 0.66 0.61 0.60 0.55 0.55 17.35%
Adjusted Per Share Value based on latest NOSH - 556,465
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 74.24 72.24 61.62 78.51 71.87 69.36 73.03 1.09%
EPS 10.54 12.41 11.98 3.54 3.11 -2.45 -3.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.699 0.689 0.6591 0.6091 0.5991 0.5492 0.5492 17.35%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.59 0.625 0.48 0.20 0.335 0.32 0.32 -
P/RPS 0.79 0.86 0.78 0.25 0.47 0.46 0.44 47.46%
P/EPS 5.59 5.03 4.00 5.64 10.77 -13.06 -9.66 -
EY 17.89 19.88 24.99 17.72 9.28 -7.66 -10.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.91 0.73 0.33 0.56 0.58 0.58 27.86%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 26/11/20 27/08/20 21/05/20 27/02/20 28/11/19 29/08/19 -
Price 0.585 0.575 0.70 0.46 0.315 0.325 0.335 -
P/RPS 0.79 0.79 1.13 0.59 0.44 0.47 0.46 43.17%
P/EPS 5.54 4.63 5.83 12.98 10.13 -13.26 -10.11 -
EY 18.05 21.61 17.14 7.71 9.87 -7.54 -9.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.83 1.06 0.75 0.53 0.59 0.61 23.65%

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