[KUB] YoY Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 16.84%
YoY- 211.13%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 247,641 254,046 256,293 379,230 203,476 232,550 277,249 -1.72%
PBT 15,170 16,447 17,885 60,695 -8,562 13,413 19,748 -3.97%
Tax -2,995 -1,206 -4,093 -4,937 -2,920 -3,989 -4,518 -6.12%
NP 12,175 15,241 13,792 55,758 -11,482 9,424 15,230 -3.38%
-
NP to SH 12,376 15,284 10,648 53,850 -9,219 11,522 15,369 -3.27%
-
Tax Rate 19.74% 7.33% 22.89% 8.13% - 29.74% 22.88% -
Total Cost 235,466 238,805 242,501 323,472 214,958 223,126 262,019 -1.62%
-
Net Worth 517,512 500,818 484,124 389,525 306,055 328,314 311,620 8.10%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 517,512 500,818 484,124 389,525 306,055 328,314 311,620 8.10%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 4.92% 6.00% 5.38% 14.70% -5.64% 4.05% 5.49% -
ROE 2.39% 3.05% 2.20% 13.82% -3.01% 3.51% 4.93% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 44.50 45.65 46.06 68.15 36.57 41.79 49.82 -1.72%
EPS 2.22 2.75 1.91 9.68 -1.66 2.07 2.76 -3.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.90 0.87 0.70 0.55 0.59 0.56 8.10%
Adjusted Per Share Value based on latest NOSH - 556,465
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 44.44 45.59 45.99 68.05 36.51 41.73 49.75 -1.71%
EPS 2.22 2.74 1.91 9.66 -1.65 2.07 2.76 -3.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9287 0.8987 0.8688 0.699 0.5492 0.5892 0.5592 8.10%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 28/06/19 29/06/18 30/06/17 -
Price 0.585 0.54 0.625 0.59 0.32 0.32 0.49 -
P/RPS 1.31 1.18 1.36 0.87 0.88 0.77 0.98 4.56%
P/EPS 26.30 19.66 32.66 6.10 -19.32 15.45 17.74 6.23%
EY 3.80 5.09 3.06 16.40 -5.18 6.47 5.64 -5.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.60 0.72 0.84 0.58 0.54 0.88 -5.00%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Date 28/02/24 21/02/23 24/02/22 25/02/21 29/08/19 30/08/18 29/08/17 -
Price 0.575 0.535 0.595 0.585 0.335 0.32 0.51 -
P/RPS 1.29 1.17 1.29 0.86 0.92 0.77 1.02 3.67%
P/EPS 25.85 19.48 31.09 6.05 -20.22 15.45 18.47 5.30%
EY 3.87 5.13 3.22 16.54 -4.95 6.47 5.42 -5.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.59 0.68 0.84 0.61 0.54 0.91 -5.72%

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