[KUB] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -97.13%
YoY- -90.31%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 547,963 397,308 256,293 106,210 584,037 490,173 379,230 27.89%
PBT 33,173 25,764 17,885 7,356 167,811 69,332 60,695 -33.22%
Tax -9,067 -5,870 -4,093 -1,798 -9,246 -7,072 -4,937 50.13%
NP 24,106 19,894 13,792 5,558 158,565 62,260 55,758 -42.91%
-
NP to SH 18,284 16,233 10,648 4,465 155,544 59,353 53,850 -51.42%
-
Tax Rate 27.33% 22.78% 22.89% 24.44% 5.51% 10.20% 8.13% -
Total Cost 523,857 377,414 242,501 100,652 425,472 427,913 323,472 38.02%
-
Net Worth 495,253 489,689 484,124 489,689 484,124 395,090 389,525 17.41%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 495,253 489,689 484,124 489,689 484,124 395,090 389,525 17.41%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 4.40% 5.01% 5.38% 5.23% 27.15% 12.70% 14.70% -
ROE 3.69% 3.31% 2.20% 0.91% 32.13% 15.02% 13.82% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 98.47 71.40 46.06 19.09 104.95 88.09 68.15 27.89%
EPS 3.29 2.92 1.91 0.80 27.95 10.67 9.68 -51.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.88 0.87 0.88 0.87 0.71 0.70 17.41%
Adjusted Per Share Value based on latest NOSH - 556,465
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 98.39 71.34 46.02 19.07 104.87 88.02 68.09 27.90%
EPS 3.28 2.91 1.91 0.80 27.93 10.66 9.67 -51.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8893 0.8793 0.8693 0.8793 0.8693 0.7094 0.6994 17.41%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.54 0.60 0.625 0.63 0.61 0.645 0.59 -
P/RPS 0.55 0.84 1.36 3.30 0.58 0.73 0.87 -26.40%
P/EPS 16.43 20.57 32.66 78.52 2.18 6.05 6.10 93.93%
EY 6.08 4.86 3.06 1.27 45.82 16.54 16.40 -48.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.68 0.72 0.72 0.70 0.91 0.84 -19.25%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 26/05/22 24/02/22 25/11/21 25/08/21 28/05/21 25/02/21 -
Price 0.595 0.595 0.595 0.63 0.635 0.605 0.585 -
P/RPS 0.60 0.83 1.29 3.30 0.61 0.69 0.86 -21.38%
P/EPS 18.11 20.40 31.09 78.52 2.27 5.67 6.05 108.12%
EY 5.52 4.90 3.22 1.27 44.02 17.63 16.54 -51.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.68 0.68 0.72 0.73 0.85 0.84 -14.02%

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