[KUB] QoQ Quarter Result on 30-Sep-2020 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- -55.33%
YoY- 1358.22%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 93,864 110,943 110,859 96,683 62,306 109,382 110,592 -10.36%
PBT 98,479 8,637 11,635 14,844 28,030 6,186 30,406 119.06%
Tax -2,174 -2,135 -2,584 -1,789 457 -1,021 669 -
NP 96,305 6,502 9,051 13,055 28,487 5,165 31,075 112.71%
-
NP to SH 96,191 5,503 7,763 12,708 28,448 4,931 27,537 130.39%
-
Tax Rate 2.21% 24.72% 22.21% 12.05% -1.63% 16.51% -2.20% -
Total Cost -2,441 104,441 101,808 83,628 33,819 104,217 79,517 -
-
Net Worth 484,124 395,090 389,525 383,960 367,266 339,443 333,879 28.13%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 8,346 - - - - - - -
Div Payout % 8.68% - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 484,124 395,090 389,525 383,960 367,266 339,443 333,879 28.13%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 102.60% 5.86% 8.16% 13.50% 45.72% 4.72% 28.10% -
ROE 19.87% 1.39% 1.99% 3.31% 7.75% 1.45% 8.25% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 16.87 19.94 19.92 17.37 11.20 19.66 19.87 -10.34%
EPS 17.29 0.99 1.40 2.28 5.11 0.89 4.95 130.38%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.71 0.70 0.69 0.66 0.61 0.60 28.13%
Adjusted Per Share Value based on latest NOSH - 556,465
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 16.85 19.92 19.91 17.36 11.19 19.64 19.86 -10.38%
EPS 17.27 0.99 1.39 2.28 5.11 0.89 4.94 130.51%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8693 0.7094 0.6994 0.6894 0.6595 0.6095 0.5995 28.14%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.61 0.645 0.59 0.625 0.48 0.20 0.335 -
P/RPS 3.62 3.24 2.96 3.60 4.29 1.02 1.69 66.24%
P/EPS 3.53 65.22 42.29 27.37 9.39 22.57 6.77 -35.24%
EY 28.34 1.53 2.36 3.65 10.65 4.43 14.77 54.47%
DY 2.46 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.91 0.84 0.91 0.73 0.33 0.56 16.05%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 25/08/21 28/05/21 25/02/21 26/11/20 27/08/20 21/05/20 27/02/20 -
Price 0.635 0.605 0.585 0.575 0.70 0.46 0.315 -
P/RPS 3.76 3.03 2.94 3.31 6.25 2.34 1.58 78.34%
P/EPS 3.67 61.18 41.93 25.18 13.69 51.91 6.37 -30.78%
EY 27.22 1.63 2.38 3.97 7.30 1.93 15.71 44.30%
DY 2.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.85 0.84 0.83 1.06 0.75 0.53 23.81%

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