[KUB] QoQ Quarter Result on 30-Sep-2024 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
26-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
30-Sep-2024 [#1]
Profit Trend
QoQ- -22.59%
YoY- -2.29%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 167,288 157,286 145,400 133,603 114,038 104,883 129,960 18.27%
PBT 6,183 14,272 15,981 6,933 8,237 12,517 10,105 -27.86%
Tax 945 -4,948 -1,991 -1,870 -1,125 -2,290 -1,508 -
NP 7,128 9,324 13,990 5,063 7,112 10,227 8,597 -11.71%
-
NP to SH 7,181 9,277 14,070 5,027 7,349 10,121 8,596 -11.27%
-
Tax Rate -15.28% 34.67% 12.46% 26.97% 13.66% 18.30% 14.92% -
Total Cost 160,160 147,962 131,410 128,540 106,926 94,656 121,363 20.25%
-
Net Worth 662,433 651,107 651,064 517,512 523,077 517,512 506,383 19.55%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - 19,477 - - - 11,129 - -
Div Payout % - 209.96% - - - 109.96% - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 662,433 651,107 651,064 517,512 523,077 517,512 506,383 19.55%
NOSH 556,666 556,917 556,465 556,465 556,465 556,465 556,465 0.02%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 4.26% 5.93% 9.62% 3.79% 6.24% 9.75% 6.62% -
ROE 1.08% 1.42% 2.16% 0.97% 1.40% 1.96% 1.70% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 30.05 28.26 26.13 24.01 20.49 18.85 23.35 18.26%
EPS 1.29 1.67 2.53 0.90 1.32 1.82 1.54 -11.11%
DPS 0.00 3.50 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.19 1.17 1.17 0.93 0.94 0.93 0.91 19.52%
Adjusted Per Share Value based on latest NOSH - 556,666
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 30.02 28.22 26.09 23.97 20.46 18.82 23.32 18.28%
EPS 1.29 1.66 2.52 0.90 1.32 1.82 1.54 -11.11%
DPS 0.00 3.50 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.1887 1.1684 1.1683 0.9287 0.9387 0.9287 0.9087 19.55%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.75 0.77 0.585 0.585 0.56 0.485 0.50 -
P/RPS 2.50 2.72 2.24 2.44 2.73 2.57 2.14 10.89%
P/EPS 58.14 46.19 23.14 64.76 42.40 26.67 32.37 47.60%
EY 1.72 2.16 4.32 1.54 2.36 3.75 3.09 -32.26%
DY 0.00 4.55 0.00 0.00 0.00 4.12 0.00 -
P/NAPS 0.63 0.66 0.50 0.63 0.60 0.52 0.55 9.44%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 26/11/24 29/08/24 28/05/24 28/02/24 21/11/23 29/08/23 30/05/23 -
Price 0.695 0.735 0.69 0.575 0.56 0.515 0.49 -
P/RPS 2.31 2.60 2.64 2.39 2.73 2.73 2.10 6.54%
P/EPS 53.88 44.09 27.29 63.65 42.40 28.32 31.72 42.22%
EY 1.86 2.27 3.66 1.57 2.36 3.53 3.15 -29.54%
DY 0.00 4.76 0.00 0.00 0.00 3.88 0.00 -
P/NAPS 0.58 0.63 0.59 0.62 0.60 0.55 0.54 4.86%

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