[KUB] QoQ Quarter Result on 31-Mar-2022 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- -9.67%
YoY- 1.49%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 125,637 128,409 150,655 141,015 150,083 106,210 93,864 21.38%
PBT 12,044 4,403 7,409 7,879 10,529 7,356 98,479 -75.26%
Tax -727 -479 -3,197 -1,777 -2,295 -1,798 -2,174 -51.72%
NP 11,317 3,924 4,212 6,102 8,234 5,558 96,305 -75.91%
-
NP to SH 11,540 3,744 2,051 5,585 6,183 4,465 96,191 -75.58%
-
Tax Rate 6.04% 10.88% 43.15% 22.55% 21.80% 24.44% 2.21% -
Total Cost 114,320 124,485 146,443 134,913 141,849 100,652 -2,441 -
-
Net Worth 500,818 495,253 495,253 489,689 484,124 489,689 484,124 2.27%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - 8,346 - - - 8,346 -
Div Payout % - - 406.97% - - - 8.68% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 500,818 495,253 495,253 489,689 484,124 489,689 484,124 2.27%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 9.01% 3.06% 2.80% 4.33% 5.49% 5.23% 102.60% -
ROE 2.30% 0.76% 0.41% 1.14% 1.28% 0.91% 19.87% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 22.58 23.08 27.07 25.34 26.97 19.09 16.87 21.38%
EPS 2.07 0.67 0.37 1.00 1.11 0.80 17.29 -75.61%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
NAPS 0.90 0.89 0.89 0.88 0.87 0.88 0.87 2.27%
Adjusted Per Share Value based on latest NOSH - 556,465
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 22.55 23.04 27.03 25.31 26.93 19.06 16.84 21.42%
EPS 2.07 0.67 0.37 1.00 1.11 0.80 17.26 -75.58%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
NAPS 0.8987 0.8887 0.8887 0.8787 0.8688 0.8787 0.8688 2.27%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.54 0.53 0.54 0.60 0.625 0.63 0.61 -
P/RPS 2.39 2.30 1.99 2.37 2.32 3.30 3.62 -24.12%
P/EPS 26.04 78.77 146.51 59.78 56.25 78.52 3.53 277.56%
EY 3.84 1.27 0.68 1.67 1.78 1.27 28.34 -73.52%
DY 0.00 0.00 2.78 0.00 0.00 0.00 2.46 -
P/NAPS 0.60 0.60 0.61 0.68 0.72 0.72 0.70 -9.74%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 21/02/23 29/11/22 30/08/22 26/05/22 24/02/22 25/11/21 25/08/21 -
Price 0.535 0.59 0.595 0.595 0.595 0.63 0.635 -
P/RPS 2.37 2.56 2.20 2.35 2.21 3.30 3.76 -26.42%
P/EPS 25.80 87.69 161.43 59.28 53.55 78.52 3.67 265.67%
EY 3.88 1.14 0.62 1.69 1.87 1.27 27.22 -72.61%
DY 0.00 0.00 2.52 0.00 0.00 0.00 2.36 -
P/NAPS 0.59 0.66 0.67 0.68 0.68 0.72 0.73 -13.19%

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