[KUB] QoQ Cumulative Quarter Result on 31-Mar-2022 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 52.45%
YoY- -72.65%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 254,046 128,409 547,963 397,308 256,293 106,210 584,037 -42.50%
PBT 16,447 4,403 33,173 25,764 17,885 7,356 167,811 -78.65%
Tax -1,206 -479 -9,067 -5,870 -4,093 -1,798 -9,246 -74.18%
NP 15,241 3,924 24,106 19,894 13,792 5,558 158,565 -78.92%
-
NP to SH 15,284 3,744 18,284 16,233 10,648 4,465 155,544 -78.61%
-
Tax Rate 7.33% 10.88% 27.33% 22.78% 22.89% 24.44% 5.51% -
Total Cost 238,805 124,485 523,857 377,414 242,501 100,652 425,472 -31.88%
-
Net Worth 500,818 495,253 495,253 489,689 484,124 489,689 484,124 2.27%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 500,818 495,253 495,253 489,689 484,124 489,689 484,124 2.27%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 6.00% 3.06% 4.40% 5.01% 5.38% 5.23% 27.15% -
ROE 3.05% 0.76% 3.69% 3.31% 2.20% 0.91% 32.13% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 45.65 23.08 98.47 71.40 46.06 19.09 104.95 -42.50%
EPS 2.75 0.67 3.29 2.92 1.91 0.80 27.95 -78.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.89 0.89 0.88 0.87 0.88 0.87 2.27%
Adjusted Per Share Value based on latest NOSH - 556,465
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 45.62 23.06 98.39 71.34 46.02 19.07 104.87 -42.50%
EPS 2.74 0.67 3.28 2.91 1.91 0.80 27.93 -78.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8993 0.8893 0.8893 0.8793 0.8693 0.8793 0.8693 2.28%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.54 0.53 0.54 0.60 0.625 0.63 0.61 -
P/RPS 1.18 2.30 0.55 0.84 1.36 3.30 0.58 60.35%
P/EPS 19.66 78.77 16.43 20.57 32.66 78.52 2.18 331.53%
EY 5.09 1.27 6.08 4.86 3.06 1.27 45.82 -76.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.61 0.68 0.72 0.72 0.70 -9.74%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 21/02/23 29/11/22 30/08/22 26/05/22 24/02/22 25/11/21 25/08/21 -
Price 0.535 0.59 0.595 0.595 0.595 0.63 0.635 -
P/RPS 1.17 2.56 0.60 0.83 1.29 3.30 0.61 54.18%
P/EPS 19.48 87.69 18.11 20.40 31.09 78.52 2.27 317.51%
EY 5.13 1.14 5.52 4.90 3.22 1.27 44.02 -76.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.66 0.67 0.68 0.68 0.72 0.73 -13.19%

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