[KUB] YoY Cumulative 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- -97.13%
YoY- -90.31%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 CAGR
Revenue 167,288 114,038 128,409 106,210 268,371 99,234 135,808 3.25%
PBT 6,183 8,237 4,403 7,356 49,060 2,589 8,744 -5.18%
Tax 945 -1,125 -479 -1,798 -2,353 -2,536 -1,644 -
NP 7,128 7,112 3,924 5,558 46,707 53 7,100 0.06%
-
NP to SH 7,181 7,349 3,744 4,465 46,087 390 8,325 -2.24%
-
Tax Rate -15.28% 13.66% 10.88% 24.44% 4.80% 97.95% 18.80% -
Total Cost 160,160 106,926 124,485 100,652 221,664 99,181 128,708 3.41%
-
Net Worth 662,433 523,077 495,253 489,689 383,960 317,185 333,879 11.10%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 CAGR
Net Worth 662,433 523,077 495,253 489,689 383,960 317,185 333,879 11.10%
NOSH 556,666 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 CAGR
NP Margin 4.26% 6.24% 3.06% 5.23% 17.40% 0.05% 5.23% -
ROE 1.08% 1.40% 0.76% 0.91% 12.00% 0.12% 2.49% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 CAGR
RPS 30.05 20.49 23.08 19.09 48.23 17.83 24.41 3.24%
EPS 1.29 1.32 0.67 0.80 8.28 0.07 1.50 -2.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 0.94 0.89 0.88 0.69 0.57 0.60 11.09%
Adjusted Per Share Value based on latest NOSH - 556,465
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 CAGR
RPS 30.02 20.46 23.04 19.06 48.16 17.81 24.37 3.25%
EPS 1.29 1.32 0.67 0.80 8.27 0.07 1.49 -2.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1887 0.9387 0.8887 0.8787 0.689 0.5692 0.5991 11.10%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 29/03/19 30/03/18 -
Price 0.75 0.56 0.53 0.63 0.625 0.405 0.45 -
P/RPS 2.50 2.73 2.30 3.30 1.30 2.27 1.84 4.82%
P/EPS 58.14 42.40 78.77 78.52 7.55 577.87 30.08 10.65%
EY 1.72 2.36 1.27 1.27 13.25 0.17 3.32 -9.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.60 0.60 0.72 0.91 0.71 0.75 -2.64%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 CAGR
Date 26/11/24 21/11/23 29/11/22 25/11/21 26/11/20 30/05/19 30/05/18 -
Price 0.695 0.56 0.59 0.63 0.575 0.335 0.295 -
P/RPS 2.31 2.73 2.56 3.30 1.19 1.88 1.21 10.44%
P/EPS 53.88 42.40 87.69 78.52 6.94 477.99 19.72 16.70%
EY 1.86 2.36 1.14 1.27 14.40 0.21 5.07 -14.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.60 0.66 0.72 0.83 0.59 0.49 2.62%

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