[KUB] YoY Cumulative Quarter Result on 31-Mar-2021 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 10.22%
YoY- 1103.67%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
Revenue 393,041 384,006 397,308 490,173 381,515 415,298 364,451 1.01%
PBT 31,151 26,552 25,764 69,332 4,341 23,224 23,162 4.02%
Tax -4,986 -2,714 -5,870 -7,072 13,497 -7,086 -8,763 -7.23%
NP 26,165 23,838 19,894 62,260 17,838 16,138 14,399 8.28%
-
NP to SH 26,446 23,880 16,233 59,353 21,740 17,160 15,000 7.84%
-
Tax Rate 16.01% 10.22% 22.78% 10.20% -310.92% 30.51% 37.83% -
Total Cost 366,876 360,168 377,414 427,913 363,677 399,160 350,052 0.62%
-
Net Worth 651,064 506,383 489,689 395,090 333,879 311,620 289,361 11.41%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 651,064 506,383 489,689 395,090 333,879 311,620 289,361 11.41%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 6.66% 6.21% 5.01% 12.70% 4.68% 3.89% 3.95% -
ROE 4.06% 4.72% 3.31% 15.02% 6.51% 5.51% 5.18% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
RPS 70.63 69.01 71.40 88.09 68.56 74.63 65.49 1.01%
EPS 4.75 4.29 2.92 10.67 3.91 3.08 2.70 7.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 0.91 0.88 0.71 0.60 0.56 0.52 11.41%
Adjusted Per Share Value based on latest NOSH - 556,465
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
RPS 70.53 68.91 71.30 87.96 68.46 74.53 65.40 1.01%
EPS 4.75 4.29 2.91 10.65 3.90 3.08 2.69 7.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1683 0.9087 0.8787 0.709 0.5991 0.5592 0.5193 11.41%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 28/09/18 29/09/17 30/09/16 -
Price 0.585 0.50 0.60 0.645 0.31 0.485 0.425 -
P/RPS 0.83 0.72 0.84 0.73 0.45 0.65 0.65 3.31%
P/EPS 12.31 11.65 20.57 6.05 7.93 15.73 15.77 -3.24%
EY 8.12 8.58 4.86 16.54 12.60 6.36 6.34 3.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.55 0.68 0.91 0.52 0.87 0.82 -6.37%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
Date 28/05/24 30/05/23 26/05/22 28/05/21 30/11/18 30/11/17 29/11/16 -
Price 0.69 0.49 0.595 0.605 0.23 0.42 0.32 -
P/RPS 0.98 0.71 0.83 0.69 0.34 0.56 0.49 9.67%
P/EPS 14.52 11.42 20.40 5.67 5.89 13.62 11.87 2.72%
EY 6.89 8.76 4.90 17.63 16.99 7.34 8.42 -2.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.54 0.68 0.85 0.38 0.75 0.62 -0.65%

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