[KUB] YoY Quarter Result on 31-Mar-2023 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- -25.51%
YoY- 53.91%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
Revenue 145,400 129,960 141,015 110,943 148,965 138,049 113,068 3.40%
PBT 15,981 10,105 7,879 8,637 -9,072 3,476 8,661 8.50%
Tax -1,991 -1,508 -1,777 -2,135 17,486 -2,568 -3,506 -7.26%
NP 13,990 8,597 6,102 6,502 8,414 908 5,155 14.23%
-
NP to SH 14,070 8,596 5,585 5,503 10,218 1,791 4,732 15.62%
-
Tax Rate 12.46% 14.92% 22.55% 24.72% - 73.88% 40.48% -
Total Cost 131,410 121,363 134,913 104,441 140,551 137,141 107,913 2.65%
-
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 9.62% 6.62% 4.33% 5.86% 5.65% 0.66% 4.56% -
ROE 2.16% 1.70% 1.14% 1.39% 3.06% 0.57% 1.64% -
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 26.13 23.35 25.34 19.94 26.77 24.81 20.32 3.40%
EPS 2.53 1.54 1.00 0.99 1.84 0.32 0.85 15.64%
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 26.09 23.32 25.31 19.91 26.73 24.77 20.29 3.40%
EPS 2.52 1.54 1.00 0.99 1.83 0.32 0.85 15.58%
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 2.24 2.14 2.37 3.24 1.16 1.95 2.09 0.92%
P/EPS 23.14 32.37 59.78 65.22 16.88 150.69 49.98 -9.75%
EY 4.32 3.09 1.67 1.53 5.92 0.66 2.00 10.80%
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 2.64 2.10 2.35 3.03 0.86 1.69 1.57 7.17%
P/EPS 27.29 31.72 59.28 61.18 12.53 130.49 37.63 -4.19%
EY 3.66 3.15 1.69 1.63 7.98 0.77 2.66 4.34%
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