[KUB] QoQ Annualized Quarter Result on 31-Mar-2022 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 1.63%
YoY- -57.46%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 508,092 513,636 547,963 529,744 512,586 424,840 584,037 -8.84%
PBT 32,894 17,612 33,173 34,352 35,770 29,424 167,811 -66.15%
Tax -2,412 -1,916 -9,067 -7,826 -8,186 -7,192 -9,246 -59.07%
NP 30,482 15,696 24,106 26,525 27,584 22,232 158,565 -66.59%
-
NP to SH 30,568 14,976 18,284 21,644 21,296 17,860 155,544 -66.09%
-
Tax Rate 7.33% 10.88% 27.33% 22.78% 22.89% 24.44% 5.51% -
Total Cost 477,610 497,940 523,857 503,218 485,002 402,608 425,472 7.98%
-
Net Worth 500,818 495,253 495,253 489,689 484,124 489,689 484,124 2.27%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 500,818 495,253 495,253 489,689 484,124 489,689 484,124 2.27%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 6.00% 3.06% 4.40% 5.01% 5.38% 5.23% 27.15% -
ROE 6.10% 3.02% 3.69% 4.42% 4.40% 3.65% 32.13% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 91.31 92.30 98.47 95.20 92.11 76.35 104.95 -8.84%
EPS 5.50 2.68 3.29 3.89 3.82 3.20 27.95 -66.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.89 0.89 0.88 0.87 0.88 0.87 2.27%
Adjusted Per Share Value based on latest NOSH - 556,465
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 91.23 92.23 98.39 95.12 92.04 76.28 104.87 -8.84%
EPS 5.49 2.69 3.28 3.89 3.82 3.21 27.93 -66.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8993 0.8893 0.8893 0.8793 0.8693 0.8793 0.8693 2.28%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.54 0.53 0.54 0.60 0.625 0.63 0.61 -
P/RPS 0.59 0.57 0.55 0.63 0.68 0.83 0.58 1.14%
P/EPS 9.83 19.69 16.43 15.43 16.33 19.63 2.18 172.19%
EY 10.17 5.08 6.08 6.48 6.12 5.09 45.82 -63.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.61 0.68 0.72 0.72 0.70 -9.74%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 21/02/23 29/11/22 30/08/22 26/05/22 24/02/22 25/11/21 25/08/21 -
Price 0.535 0.59 0.595 0.595 0.595 0.63 0.635 -
P/RPS 0.59 0.64 0.60 0.63 0.65 0.83 0.61 -2.19%
P/EPS 9.74 21.92 18.11 15.30 15.55 19.63 2.27 163.35%
EY 10.27 4.56 5.52 6.54 6.43 5.09 44.02 -62.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.66 0.67 0.68 0.68 0.72 0.73 -13.19%

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