[KUB] QoQ Cumulative Quarter Result on 30-Sep-2022 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -79.52%
YoY- -16.15%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 488,889 384,006 254,046 128,409 547,963 397,308 256,293 53.99%
PBT 38,879 26,552 16,447 4,403 33,173 25,764 17,885 68.04%
Tax -5,004 -2,714 -1,206 -479 -9,067 -5,870 -4,093 14.37%
NP 33,875 23,838 15,241 3,924 24,106 19,894 13,792 82.34%
-
NP to SH 33,811 23,880 15,284 3,744 18,284 16,233 10,648 116.49%
-
Tax Rate 12.87% 10.22% 7.33% 10.88% 27.33% 22.78% 22.89% -
Total Cost 455,014 360,168 238,805 124,485 523,857 377,414 242,501 52.30%
-
Net Worth 517,512 506,383 500,818 495,253 495,253 489,689 484,124 4.55%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 11,129 - - - - - - -
Div Payout % 32.92% - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 517,512 506,383 500,818 495,253 495,253 489,689 484,124 4.55%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 6.93% 6.21% 6.00% 3.06% 4.40% 5.01% 5.38% -
ROE 6.53% 4.72% 3.05% 0.76% 3.69% 3.31% 2.20% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 87.86 69.01 45.65 23.08 98.47 71.40 46.06 53.98%
EPS 6.08 4.29 2.75 0.67 3.29 2.92 1.91 116.85%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.91 0.90 0.89 0.89 0.88 0.87 4.55%
Adjusted Per Share Value based on latest NOSH - 556,465
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 87.73 68.91 45.59 23.04 98.33 71.30 45.99 53.99%
EPS 6.07 4.29 2.74 0.67 3.28 2.91 1.91 116.61%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9287 0.9087 0.8987 0.8887 0.8887 0.8787 0.8688 4.55%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.485 0.50 0.54 0.53 0.54 0.60 0.625 -
P/RPS 0.55 0.72 1.18 2.30 0.55 0.84 1.36 -45.40%
P/EPS 7.98 11.65 19.66 78.77 16.43 20.57 32.66 -61.01%
EY 12.53 8.58 5.09 1.27 6.08 4.86 3.06 156.61%
DY 4.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.55 0.60 0.60 0.61 0.68 0.72 -19.55%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 30/05/23 21/02/23 29/11/22 30/08/22 26/05/22 24/02/22 -
Price 0.515 0.49 0.535 0.59 0.595 0.595 0.595 -
P/RPS 0.59 0.71 1.17 2.56 0.60 0.83 1.29 -40.72%
P/EPS 8.48 11.42 19.48 87.69 18.11 20.40 31.09 -58.04%
EY 11.80 8.76 5.13 1.14 5.52 4.90 3.22 138.25%
DY 3.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.59 0.66 0.67 0.68 0.68 -13.22%

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