[KUB] QoQ Quarter Result on 30-Sep-2021 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -95.36%
YoY- -64.86%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 150,655 141,015 150,083 106,210 93,864 110,943 110,859 22.75%
PBT 7,409 7,879 10,529 7,356 98,479 8,637 11,635 -26.04%
Tax -3,197 -1,777 -2,295 -1,798 -2,174 -2,135 -2,584 15.29%
NP 4,212 6,102 8,234 5,558 96,305 6,502 9,051 -40.03%
-
NP to SH 2,051 5,585 6,183 4,465 96,191 5,503 7,763 -58.92%
-
Tax Rate 43.15% 22.55% 21.80% 24.44% 2.21% 24.72% 22.21% -
Total Cost 146,443 134,913 141,849 100,652 -2,441 104,441 101,808 27.51%
-
Net Worth 495,253 489,689 484,124 489,689 484,124 395,090 389,525 17.41%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 8,346 - - - 8,346 - - -
Div Payout % 406.97% - - - 8.68% - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 495,253 489,689 484,124 489,689 484,124 395,090 389,525 17.41%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 2.80% 4.33% 5.49% 5.23% 102.60% 5.86% 8.16% -
ROE 0.41% 1.14% 1.28% 0.91% 19.87% 1.39% 1.99% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 27.07 25.34 26.97 19.09 16.87 19.94 19.92 22.75%
EPS 0.37 1.00 1.11 0.80 17.29 0.99 1.40 -58.91%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.89 0.88 0.87 0.88 0.87 0.71 0.70 17.41%
Adjusted Per Share Value based on latest NOSH - 556,465
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 27.03 25.31 26.93 19.06 16.84 19.91 19.89 22.75%
EPS 0.37 1.00 1.11 0.80 17.26 0.99 1.39 -58.72%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.8887 0.8787 0.8688 0.8787 0.8688 0.709 0.699 17.41%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.54 0.60 0.625 0.63 0.61 0.645 0.59 -
P/RPS 1.99 2.37 2.32 3.30 3.62 3.24 2.96 -23.31%
P/EPS 146.51 59.78 56.25 78.52 3.53 65.22 42.29 129.47%
EY 0.68 1.67 1.78 1.27 28.34 1.53 2.36 -56.47%
DY 2.78 0.00 0.00 0.00 2.46 0.00 0.00 -
P/NAPS 0.61 0.68 0.72 0.72 0.70 0.91 0.84 -19.25%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 26/05/22 24/02/22 25/11/21 25/08/21 28/05/21 25/02/21 -
Price 0.595 0.595 0.595 0.63 0.635 0.605 0.585 -
P/RPS 2.20 2.35 2.21 3.30 3.76 3.03 2.94 -17.62%
P/EPS 161.43 59.28 53.55 78.52 3.67 61.18 41.93 146.25%
EY 0.62 1.69 1.87 1.27 27.22 1.63 2.38 -59.31%
DY 2.52 0.00 0.00 0.00 2.36 0.00 0.00 -
P/NAPS 0.67 0.68 0.68 0.72 0.73 0.85 0.84 -14.02%

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