[KUB] QoQ Annualized Quarter 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- 205.74%
YoY- 133.0%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 529,744 512,586 424,840 584,037 420,148 413,705 402,556 20.10%
PBT 34,352 35,770 29,424 167,811 59,427 66,212 73,590 -39.85%
Tax -7,826 -8,186 -7,192 -9,246 -6,061 -5,385 -3,529 70.13%
NP 26,525 27,584 22,232 158,565 53,365 60,826 70,060 -47.69%
-
NP to SH 21,644 21,296 17,860 155,544 50,874 58,745 69,130 -53.92%
-
Tax Rate 22.78% 22.89% 24.44% 5.51% 10.20% 8.13% 4.80% -
Total Cost 503,218 485,002 402,608 425,472 366,782 352,878 332,496 31.85%
-
Net Worth 489,689 484,124 489,689 484,124 395,090 389,525 383,960 17.62%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 489,689 484,124 489,689 484,124 395,090 389,525 383,960 17.62%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 5.01% 5.38% 5.23% 27.15% 12.70% 14.70% 17.40% -
ROE 4.42% 4.40% 3.65% 32.13% 12.88% 15.08% 18.00% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 95.20 92.11 76.35 104.95 75.50 74.35 72.34 20.10%
EPS 3.89 3.82 3.20 27.95 9.15 10.56 12.42 -53.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.87 0.88 0.87 0.71 0.70 0.69 17.62%
Adjusted Per Share Value based on latest NOSH - 556,465
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 95.06 91.98 76.24 104.81 75.40 74.24 72.24 20.10%
EPS 3.88 3.82 3.20 27.91 9.13 10.54 12.41 -53.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8787 0.8688 0.8787 0.8688 0.709 0.699 0.689 17.61%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.60 0.625 0.63 0.61 0.645 0.59 0.625 -
P/RPS 0.63 0.68 0.83 0.58 0.85 0.79 0.86 -18.75%
P/EPS 15.43 16.33 19.63 2.18 7.06 5.59 5.03 111.26%
EY 6.48 6.12 5.09 45.82 14.17 17.89 19.88 -52.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.72 0.72 0.70 0.91 0.84 0.91 -17.66%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 24/02/22 25/11/21 25/08/21 28/05/21 25/02/21 26/11/20 -
Price 0.595 0.595 0.63 0.635 0.605 0.585 0.575 -
P/RPS 0.63 0.65 0.83 0.61 0.80 0.79 0.79 -14.01%
P/EPS 15.30 15.55 19.63 2.27 6.62 5.54 4.63 122.01%
EY 6.54 6.43 5.09 44.02 15.11 18.05 21.61 -54.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.68 0.72 0.73 0.85 0.84 0.83 -12.45%

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