[KUB] QoQ Quarter Result on 31-Dec-2021 [#2]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 38.48%
YoY- -20.35%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 128,409 150,655 141,015 150,083 106,210 93,864 110,943 10.22%
PBT 4,403 7,409 7,879 10,529 7,356 98,479 8,637 -36.15%
Tax -479 -3,197 -1,777 -2,295 -1,798 -2,174 -2,135 -63.04%
NP 3,924 4,212 6,102 8,234 5,558 96,305 6,502 -28.56%
-
NP to SH 3,744 2,051 5,585 6,183 4,465 96,191 5,503 -22.62%
-
Tax Rate 10.88% 43.15% 22.55% 21.80% 24.44% 2.21% 24.72% -
Total Cost 124,485 146,443 134,913 141,849 100,652 -2,441 104,441 12.40%
-
Net Worth 495,253 495,253 489,689 484,124 489,689 484,124 395,090 16.24%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - 8,346 - - - 8,346 - -
Div Payout % - 406.97% - - - 8.68% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 495,253 495,253 489,689 484,124 489,689 484,124 395,090 16.24%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 3.06% 2.80% 4.33% 5.49% 5.23% 102.60% 5.86% -
ROE 0.76% 0.41% 1.14% 1.28% 0.91% 19.87% 1.39% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 23.08 27.07 25.34 26.97 19.09 16.87 19.94 10.23%
EPS 0.67 0.37 1.00 1.11 0.80 17.29 0.99 -22.89%
DPS 0.00 1.50 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.89 0.89 0.88 0.87 0.88 0.87 0.71 16.24%
Adjusted Per Share Value based on latest NOSH - 556,465
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 23.04 27.03 25.31 26.93 19.06 16.84 19.91 10.21%
EPS 0.67 0.37 1.00 1.11 0.80 17.26 0.99 -22.89%
DPS 0.00 1.50 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.8887 0.8887 0.8787 0.8688 0.8787 0.8688 0.709 16.23%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.53 0.54 0.60 0.625 0.63 0.61 0.645 -
P/RPS 2.30 1.99 2.37 2.32 3.30 3.62 3.24 -20.40%
P/EPS 78.77 146.51 59.78 56.25 78.52 3.53 65.22 13.39%
EY 1.27 0.68 1.67 1.78 1.27 28.34 1.53 -11.66%
DY 0.00 2.78 0.00 0.00 0.00 2.46 0.00 -
P/NAPS 0.60 0.61 0.68 0.72 0.72 0.70 0.91 -24.22%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 30/08/22 26/05/22 24/02/22 25/11/21 25/08/21 28/05/21 -
Price 0.59 0.595 0.595 0.595 0.63 0.635 0.605 -
P/RPS 2.56 2.20 2.35 2.21 3.30 3.76 3.03 -10.61%
P/EPS 87.69 161.43 59.28 53.55 78.52 3.67 61.18 27.09%
EY 1.14 0.62 1.69 1.87 1.27 27.22 1.63 -21.19%
DY 0.00 2.52 0.00 0.00 0.00 2.36 0.00 -
P/NAPS 0.66 0.67 0.68 0.68 0.72 0.73 0.85 -15.50%

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