[KUB] QoQ Annualized Quarter Result on 30-Jun-2024 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
29-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Jun-2024 [#4]
Profit Trend
QoQ- 1.31%
YoY- 5.65%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 550,327 524,054 495,282 456,152 488,889 512,008 508,092 5.47%
PBT 45,423 41,534 30,340 32,948 38,879 35,402 32,894 24.02%
Tax -9,648 -6,648 -5,990 -4,500 -5,004 -3,618 -2,412 152.19%
NP 35,775 34,886 24,350 28,448 33,875 31,784 30,482 11.27%
-
NP to SH 35,723 35,261 24,752 29,396 33,811 31,840 30,568 10.95%
-
Tax Rate 21.24% 16.01% 19.74% 13.66% 12.87% 10.22% 7.33% -
Total Cost 514,552 489,168 470,932 427,704 455,014 480,224 477,610 5.09%
-
Net Worth 651,107 651,064 517,512 523,077 517,512 506,383 500,818 19.13%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 19,477 - - - 11,129 - - -
Div Payout % 54.52% - - - 32.92% - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 651,107 651,064 517,512 523,077 517,512 506,383 500,818 19.13%
NOSH 556,917 556,465 556,465 556,465 556,465 556,465 556,465 0.05%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 6.50% 6.66% 4.92% 6.24% 6.93% 6.21% 6.00% -
ROE 5.49% 5.42% 4.78% 5.62% 6.53% 6.29% 6.10% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 98.89 94.18 89.01 81.97 87.86 92.01 91.31 5.46%
EPS 6.42 6.33 4.44 5.28 6.08 5.72 5.50 10.87%
DPS 3.50 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.17 1.17 0.93 0.94 0.93 0.91 0.90 19.13%
Adjusted Per Share Value based on latest NOSH - 556,917
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 98.82 94.10 88.93 81.91 87.78 91.94 91.23 5.47%
EPS 6.41 6.33 4.44 5.28 6.07 5.72 5.49 10.89%
DPS 3.50 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.1691 1.169 0.9292 0.9392 0.9292 0.9093 0.8993 19.13%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.77 0.585 0.585 0.56 0.485 0.50 0.54 -
P/RPS 0.78 0.62 0.66 0.68 0.55 0.54 0.59 20.47%
P/EPS 12.00 9.23 13.15 10.60 7.98 8.74 9.83 14.23%
EY 8.34 10.83 7.60 9.43 12.53 11.44 10.17 -12.39%
DY 4.55 0.00 0.00 0.00 4.12 0.00 0.00 -
P/NAPS 0.66 0.50 0.63 0.60 0.52 0.55 0.60 6.56%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/08/24 28/05/24 28/02/24 21/11/23 29/08/23 30/05/23 21/02/23 -
Price 0.735 0.69 0.575 0.56 0.515 0.49 0.535 -
P/RPS 0.74 0.73 0.65 0.68 0.59 0.53 0.59 16.31%
P/EPS 11.45 10.89 12.93 10.60 8.48 8.56 9.74 11.39%
EY 8.73 9.18 7.74 9.43 11.80 11.68 10.27 -10.27%
DY 4.76 0.00 0.00 0.00 3.88 0.00 0.00 -
P/NAPS 0.63 0.59 0.62 0.60 0.55 0.54 0.59 4.47%

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