[KUB] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 29.74%
YoY- 48.86%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 534,661 491,172 380,791 580,562 546,619 484,455 461,521 1.97%
PBT 33,961 124,243 63,146 21,651 32,289 55,685 17,781 9.00%
Tax -5,911 -8,044 -6,051 10,914 -9,093 -34,407 -18,823 -14.30%
NP 28,050 116,199 57,095 32,565 23,196 21,278 -1,042 -
-
NP to SH 25,931 112,424 54,422 36,763 24,697 21,521 -2,079 -
-
Tax Rate 17.41% 6.47% 9.58% -50.41% 28.16% 61.79% 105.86% -
Total Cost 506,611 374,973 323,696 547,997 523,423 463,177 462,563 1.21%
-
Net Worth 506,383 489,689 395,090 333,879 311,620 289,487 272,667 8.59%
Dividend
31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 8,346 8,346 - - - - - -
Div Payout % 32.19% 7.42% - - - - - -
Equity
31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 506,383 489,689 395,090 333,879 311,620 289,487 272,667 8.59%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 5.25% 23.66% 14.99% 5.61% 4.24% 4.39% -0.23% -
ROE 5.12% 22.96% 13.77% 11.01% 7.93% 7.43% -0.76% -
Per Share
31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 96.08 88.27 68.43 104.33 98.23 87.02 82.94 1.97%
EPS 4.66 20.20 9.78 6.61 4.44 3.87 -0.37 -
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.88 0.71 0.60 0.56 0.52 0.49 8.59%
Adjusted Per Share Value based on latest NOSH - 556,465
31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 95.94 88.14 68.33 104.18 98.09 86.94 82.82 1.97%
EPS 4.65 20.17 9.77 6.60 4.43 3.86 -0.37 -
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9087 0.8787 0.709 0.5991 0.5592 0.5195 0.4893 8.59%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 31/03/23 31/03/22 31/03/21 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.50 0.60 0.645 0.31 0.485 0.425 0.33 -
P/RPS 0.52 0.68 0.94 0.30 0.49 0.49 0.40 3.55%
P/EPS 10.73 2.97 6.60 4.69 10.93 10.99 -88.33 -
EY 9.32 33.67 15.16 21.31 9.15 9.10 -1.13 -
DY 3.00 2.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.68 0.91 0.52 0.87 0.82 0.67 -2.59%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/05/23 26/05/22 28/05/21 30/11/18 30/11/17 29/11/16 27/11/15 -
Price 0.49 0.595 0.605 0.23 0.42 0.32 0.31 -
P/RPS 0.51 0.67 0.88 0.22 0.43 0.37 0.37 4.36%
P/EPS 10.52 2.95 6.19 3.48 9.46 8.28 -82.97 -
EY 9.51 33.96 16.17 28.72 10.57 12.08 -1.21 -
DY 3.06 2.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.68 0.85 0.38 0.75 0.62 0.63 -2.03%

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