[KUB] QoQ Quarter Result on 31-Dec-2020 [#2]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -38.91%
YoY- -71.81%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 106,210 93,864 110,943 110,859 96,683 62,306 109,382 -1.94%
PBT 7,356 98,479 8,637 11,635 14,844 28,030 6,186 12.22%
Tax -1,798 -2,174 -2,135 -2,584 -1,789 457 -1,021 45.77%
NP 5,558 96,305 6,502 9,051 13,055 28,487 5,165 5.00%
-
NP to SH 4,465 96,191 5,503 7,763 12,708 28,448 4,931 -6.39%
-
Tax Rate 24.44% 2.21% 24.72% 22.21% 12.05% -1.63% 16.51% -
Total Cost 100,652 -2,441 104,441 101,808 83,628 33,819 104,217 -2.29%
-
Net Worth 489,689 484,124 395,090 389,525 383,960 367,266 339,443 27.64%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 8,346 - - - - - -
Div Payout % - 8.68% - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 489,689 484,124 395,090 389,525 383,960 367,266 339,443 27.64%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 5.23% 102.60% 5.86% 8.16% 13.50% 45.72% 4.72% -
ROE 0.91% 19.87% 1.39% 1.99% 3.31% 7.75% 1.45% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 19.09 16.87 19.94 19.92 17.37 11.20 19.66 -1.94%
EPS 0.80 17.29 0.99 1.40 2.28 5.11 0.89 -6.85%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.87 0.71 0.70 0.69 0.66 0.61 27.64%
Adjusted Per Share Value based on latest NOSH - 556,465
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 19.07 16.85 19.92 19.91 17.36 11.19 19.64 -1.94%
EPS 0.80 17.27 0.99 1.39 2.28 5.11 0.89 -6.85%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8793 0.8693 0.7094 0.6994 0.6894 0.6595 0.6095 27.64%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.63 0.61 0.645 0.59 0.625 0.48 0.20 -
P/RPS 3.30 3.62 3.24 2.96 3.60 4.29 1.02 118.59%
P/EPS 78.52 3.53 65.22 42.29 27.37 9.39 22.57 129.42%
EY 1.27 28.34 1.53 2.36 3.65 10.65 4.43 -56.48%
DY 0.00 2.46 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.70 0.91 0.84 0.91 0.73 0.33 68.14%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 25/08/21 28/05/21 25/02/21 26/11/20 27/08/20 21/05/20 -
Price 0.63 0.635 0.605 0.585 0.575 0.70 0.46 -
P/RPS 3.30 3.76 3.03 2.94 3.31 6.25 2.34 25.73%
P/EPS 78.52 3.67 61.18 41.93 25.18 13.69 51.91 31.73%
EY 1.27 27.22 1.63 2.38 3.97 7.30 1.93 -24.32%
DY 0.00 2.36 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.73 0.85 0.84 0.83 1.06 0.75 -2.68%

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