[KUB] QoQ Cumulative Quarter Result on 31-Mar-2021 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 10.22%
YoY- 1103.67%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 256,293 106,210 584,037 490,173 379,230 268,371 171,688 30.52%
PBT 17,885 7,356 167,811 69,332 60,695 49,060 34,216 -35.03%
Tax -4,093 -1,798 -9,246 -7,072 -4,937 -2,353 -564 273.48%
NP 13,792 5,558 158,565 62,260 55,758 46,707 33,652 -44.73%
-
NP to SH 10,648 4,465 155,544 59,353 53,850 46,087 33,379 -53.21%
-
Tax Rate 22.89% 24.44% 5.51% 10.20% 8.13% 4.80% 1.65% -
Total Cost 242,501 100,652 425,472 427,913 323,472 221,664 138,036 45.44%
-
Net Worth 484,124 489,689 484,124 395,090 389,525 383,960 367,266 20.16%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 484,124 489,689 484,124 395,090 389,525 383,960 367,266 20.16%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 5.38% 5.23% 27.15% 12.70% 14.70% 17.40% 19.60% -
ROE 2.20% 0.91% 32.13% 15.02% 13.82% 12.00% 9.09% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 46.06 19.09 104.95 88.09 68.15 48.23 30.85 30.53%
EPS 1.91 0.80 27.95 10.67 9.68 8.28 6.00 -53.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.88 0.87 0.71 0.70 0.69 0.66 20.16%
Adjusted Per Share Value based on latest NOSH - 556,465
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 45.99 19.06 104.81 87.96 68.05 48.16 30.81 30.51%
EPS 1.91 0.80 27.91 10.65 9.66 8.27 5.99 -53.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8688 0.8787 0.8688 0.709 0.699 0.689 0.6591 20.16%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.625 0.63 0.61 0.645 0.59 0.625 0.48 -
P/RPS 1.36 3.30 0.58 0.73 0.87 1.30 1.56 -8.71%
P/EPS 32.66 78.52 2.18 6.05 6.10 7.55 8.00 154.78%
EY 3.06 1.27 45.82 16.54 16.40 13.25 12.50 -60.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.72 0.70 0.91 0.84 0.91 0.73 -0.91%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 25/08/21 28/05/21 25/02/21 26/11/20 27/08/20 -
Price 0.595 0.63 0.635 0.605 0.585 0.575 0.70 -
P/RPS 1.29 3.30 0.61 0.69 0.86 1.19 2.27 -31.32%
P/EPS 31.09 78.52 2.27 5.67 6.05 6.94 11.67 91.83%
EY 3.22 1.27 44.02 17.63 16.54 14.40 8.57 -47.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.72 0.73 0.85 0.84 0.83 1.06 -25.55%

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