[KUB] YoY TTM Result on 30-Jun-2021 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 124.48%
YoY- 103.93%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 CAGR
Revenue 550,327 488,889 547,963 412,349 529,806 599,277 495,772 1.40%
PBT 45,423 39,069 33,173 133,595 2,146 40,027 32,334 4.63%
Tax -9,934 -5,004 -9,067 -8,682 -21,642 -9,161 -10,792 -1.09%
NP 35,489 34,065 24,106 124,913 -19,496 30,866 21,542 6.88%
-
NP to SH 35,723 34,001 18,284 122,165 1,176 32,185 22,628 6.27%
-
Tax Rate 21.87% 12.81% 27.33% 6.50% 1,008.48% 22.89% 33.38% -
Total Cost 514,838 454,824 523,857 287,436 549,302 568,411 474,230 1.10%
-
Net Worth 651,107 517,512 495,253 484,124 317,185 322,749 294,926 11.13%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 CAGR
Div 19,477 11,129 8,346 8,346 - - - -
Div Payout % 54.52% 32.73% 45.65% 6.83% - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 651,107 517,512 495,253 484,124 317,185 322,749 294,926 11.13%
NOSH 556,917 556,465 556,465 556,465 556,465 556,465 556,465 0.01%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 6.45% 6.97% 4.40% 30.29% -3.68% 5.15% 4.35% -
ROE 5.49% 6.57% 3.69% 25.23% 0.37% 9.97% 7.67% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 CAGR
RPS 98.89 87.86 98.47 74.10 95.21 107.69 89.09 1.40%
EPS 6.42 6.11 3.29 21.95 0.21 5.78 4.07 6.26%
DPS 3.50 2.00 1.50 1.50 0.00 0.00 0.00 -
NAPS 1.17 0.93 0.89 0.87 0.57 0.58 0.53 11.13%
Adjusted Per Share Value based on latest NOSH - 556,465
30/06/24 30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 CAGR
RPS 98.76 87.73 98.33 74.00 95.07 107.54 88.97 1.40%
EPS 6.41 6.10 3.28 21.92 0.21 5.78 4.06 6.27%
DPS 3.50 2.00 1.50 1.50 0.00 0.00 0.00 -
NAPS 1.1684 0.9287 0.8887 0.8688 0.5692 0.5792 0.5292 11.13%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 31/12/18 29/12/17 30/12/16 -
Price 0.77 0.485 0.54 0.61 0.235 0.39 0.40 -
P/RPS 0.78 0.55 0.55 0.82 0.25 0.36 0.45 7.60%
P/EPS 12.00 7.94 16.43 2.78 111.20 6.74 9.84 2.68%
EY 8.34 12.60 6.08 35.99 0.90 14.83 10.17 -2.60%
DY 4.55 4.12 2.78 2.46 0.00 0.00 0.00 -
P/NAPS 0.66 0.52 0.61 0.70 0.41 0.67 0.75 -1.68%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 CAGR
Date 29/08/24 29/08/23 30/08/22 25/08/21 27/02/19 27/02/18 28/02/17 -
Price 0.735 0.515 0.595 0.635 0.40 0.48 0.46 -
P/RPS 0.74 0.59 0.60 0.86 0.42 0.45 0.52 4.81%
P/EPS 11.45 8.43 18.11 2.89 189.27 8.30 11.31 0.16%
EY 8.73 11.86 5.52 34.57 0.53 12.05 8.84 -0.16%
DY 4.76 3.88 2.52 2.36 0.00 0.00 0.00 -
P/NAPS 0.63 0.55 0.67 0.73 0.70 0.83 0.87 -4.21%

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