[KUB] QoQ 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- 82.55%
YoY- -16.15%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 104,883 129,960 125,637 128,409 150,655 141,015 150,083 -21.30%
PBT 12,517 10,105 12,044 4,403 7,409 7,879 10,529 12.25%
Tax -2,290 -1,508 -727 -479 -3,197 -1,777 -2,295 -0.14%
NP 10,227 8,597 11,317 3,924 4,212 6,102 8,234 15.59%
-
NP to SH 10,121 8,596 11,540 3,744 2,051 5,585 6,183 39.01%
-
Tax Rate 18.30% 14.92% 6.04% 10.88% 43.15% 22.55% 21.80% -
Total Cost 94,656 121,363 114,320 124,485 146,443 134,913 141,849 -23.69%
-
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 - - - 8,346 - - -
Div Payout % 109.96% - - - 406.97% - - -
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 9.75% 6.62% 9.01% 3.06% 2.80% 4.33% 5.49% -
ROE 1.96% 1.70% 2.30% 0.76% 0.41% 1.14% 1.28% -
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 18.85 23.35 22.58 23.08 27.07 25.34 26.97 -21.29%
EPS 1.82 1.54 2.07 0.67 0.37 1.00 1.11 39.17%
DPS 2.00 0.00 0.00 0.00 1.50 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 18.82 23.32 22.55 23.04 27.03 25.31 26.93 -21.30%
EPS 1.82 1.54 2.07 0.67 0.37 1.00 1.11 39.17%
DPS 2.00 0.00 0.00 0.00 1.50 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 2.57 2.14 2.39 2.30 1.99 2.37 2.32 7.08%
P/EPS 26.67 32.37 26.04 78.77 146.51 59.78 56.25 -39.27%
EY 3.75 3.09 3.84 1.27 0.68 1.67 1.78 64.56%
DY 4.12 0.00 0.00 0.00 2.78 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 2.73 2.10 2.37 2.56 2.20 2.35 2.21 15.17%
P/EPS 28.32 31.72 25.80 87.69 161.43 59.28 53.55 -34.67%
EY 3.53 3.15 3.88 1.14 0.62 1.69 1.87 52.91%
DY 3.88 0.00 0.00 0.00 2.52 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