[KUB] QoQ Annualized Quarter Result on 30-Jun-2020

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020
Profit Trend
QoQ- 238.46%
YoY- 462.07%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 420,148 413,705 402,556 343,376 437,528 400,483 386,521 5.71%
PBT 59,427 66,212 73,590 68,432 24,744 21,287 -12,158 -
Tax -6,061 -5,385 -3,529 -1,128 -4,084 -3,277 -5,261 9.88%
NP 53,365 60,826 70,060 67,304 20,660 18,010 -17,420 -
-
NP to SH 50,874 58,745 69,130 66,758 19,724 17,308 -13,638 -
-
Tax Rate 10.20% 8.13% 4.80% 1.65% 16.51% 15.39% - -
Total Cost 366,782 352,878 332,496 276,072 416,868 382,473 403,941 -6.22%
-
Net Worth 395,090 389,525 383,960 367,266 339,443 333,879 306,055 18.53%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 395,090 389,525 383,960 367,266 339,443 333,879 306,055 18.53%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 12.70% 14.70% 17.40% 19.60% 4.72% 4.50% -4.51% -
ROE 12.88% 15.08% 18.00% 18.18% 5.81% 5.18% -4.46% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 75.50 74.35 72.34 61.71 78.63 71.97 69.46 5.71%
EPS 9.15 10.56 12.42 12.00 3.56 3.11 -2.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.70 0.69 0.66 0.61 0.60 0.55 18.53%
Adjusted Per Share Value based on latest NOSH - 556,465
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 75.40 74.24 72.24 61.62 78.51 71.87 69.36 5.71%
EPS 9.13 10.54 12.41 11.98 3.54 3.11 -2.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.709 0.699 0.689 0.6591 0.6091 0.5991 0.5492 18.54%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.645 0.59 0.625 0.48 0.20 0.335 0.32 -
P/RPS 0.85 0.79 0.86 0.78 0.25 0.47 0.46 50.52%
P/EPS 7.06 5.59 5.03 4.00 5.64 10.77 -13.06 -
EY 14.17 17.89 19.88 24.99 17.72 9.28 -7.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.84 0.91 0.73 0.33 0.56 0.58 34.98%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/05/21 25/02/21 26/11/20 27/08/20 21/05/20 27/02/20 28/11/19 -
Price 0.605 0.585 0.575 0.70 0.46 0.315 0.325 -
P/RPS 0.80 0.79 0.79 1.13 0.59 0.44 0.47 42.51%
P/EPS 6.62 5.54 4.63 5.83 12.98 10.13 -13.26 -
EY 15.11 18.05 21.61 17.14 7.71 9.87 -7.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.84 0.83 1.06 0.75 0.53 0.59 27.53%

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