[KUB] QoQ Cumulative Quarter Result on 31-Mar-2024 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
28-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Mar-2024 [#3]
Profit Trend
QoQ- 113.69%
YoY- 10.75%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 550,327 393,041 247,641 114,038 488,889 384,006 254,046 67.49%
PBT 45,423 31,151 15,170 8,237 38,879 26,552 16,447 96.96%
Tax -9,648 -4,986 -2,995 -1,125 -5,004 -2,714 -1,206 300.50%
NP 35,775 26,165 12,175 7,112 33,875 23,838 15,241 76.71%
-
NP to SH 35,723 26,446 12,376 7,349 33,811 23,880 15,284 76.21%
-
Tax Rate 21.24% 16.01% 19.74% 13.66% 12.87% 10.22% 7.33% -
Total Cost 514,552 366,876 235,466 106,926 455,014 360,168 238,805 66.90%
-
Net Worth 651,107 651,064 517,512 523,077 517,512 506,383 500,818 19.13%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 19,477 - - - 11,129 - - -
Div Payout % 54.52% - - - 32.92% - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 651,107 651,064 517,512 523,077 517,512 506,383 500,818 19.13%
NOSH 556,917 556,465 556,465 556,465 556,465 556,465 556,465 0.05%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 6.50% 6.66% 4.92% 6.24% 6.93% 6.21% 6.00% -
ROE 5.49% 4.06% 2.39% 1.40% 6.53% 4.72% 3.05% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 98.89 70.63 44.50 20.49 87.86 69.01 45.65 67.49%
EPS 6.42 4.75 2.22 1.32 6.08 4.29 2.75 76.07%
DPS 3.50 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.17 1.17 0.93 0.94 0.93 0.91 0.90 19.13%
Adjusted Per Share Value based on latest NOSH - 556,465
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 98.76 70.53 44.44 20.46 87.73 68.91 45.59 67.49%
EPS 6.41 4.75 2.22 1.32 6.07 4.29 2.74 76.31%
DPS 3.50 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.1684 1.1683 0.9287 0.9387 0.9287 0.9087 0.8987 19.13%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.77 0.585 0.585 0.56 0.485 0.50 0.54 -
P/RPS 0.78 0.83 1.31 2.73 0.55 0.72 1.18 -24.13%
P/EPS 12.00 12.31 26.30 42.40 7.98 11.65 19.66 -28.06%
EY 8.34 8.12 3.80 2.36 12.53 8.58 5.09 39.02%
DY 4.55 0.00 0.00 0.00 4.12 0.00 0.00 -
P/NAPS 0.66 0.50 0.63 0.60 0.52 0.55 0.60 6.56%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/08/24 28/05/24 28/02/24 21/11/23 29/08/23 30/05/23 21/02/23 -
Price 0.735 0.69 0.575 0.56 0.515 0.49 0.535 -
P/RPS 0.74 0.98 1.29 2.73 0.59 0.71 1.17 -26.33%
P/EPS 11.45 14.52 25.85 42.40 8.48 11.42 19.48 -29.85%
EY 8.73 6.89 3.87 2.36 11.80 8.76 5.13 42.58%
DY 4.76 0.00 0.00 0.00 3.88 0.00 0.00 -
P/NAPS 0.63 0.59 0.62 0.60 0.55 0.54 0.59 4.47%

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