[KUB] QoQ Quarter Result on 31-Mar-2021 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -29.11%
YoY- 11.6%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 150,083 106,210 93,864 110,943 110,859 96,683 62,306 79.40%
PBT 10,529 7,356 98,479 8,637 11,635 14,844 28,030 -47.84%
Tax -2,295 -1,798 -2,174 -2,135 -2,584 -1,789 457 -
NP 8,234 5,558 96,305 6,502 9,051 13,055 28,487 -56.18%
-
NP to SH 6,183 4,465 96,191 5,503 7,763 12,708 28,448 -63.75%
-
Tax Rate 21.80% 24.44% 2.21% 24.72% 22.21% 12.05% -1.63% -
Total Cost 141,849 100,652 -2,441 104,441 101,808 83,628 33,819 159.40%
-
Net Worth 484,124 489,689 484,124 395,090 389,525 383,960 367,266 20.16%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - 8,346 - - - - -
Div Payout % - - 8.68% - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 484,124 489,689 484,124 395,090 389,525 383,960 367,266 20.16%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 5.49% 5.23% 102.60% 5.86% 8.16% 13.50% 45.72% -
ROE 1.28% 0.91% 19.87% 1.39% 1.99% 3.31% 7.75% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 26.97 19.09 16.87 19.94 19.92 17.37 11.20 79.36%
EPS 1.11 0.80 17.29 0.99 1.40 2.28 5.11 -63.76%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.88 0.87 0.71 0.70 0.69 0.66 20.16%
Adjusted Per Share Value based on latest NOSH - 556,465
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 26.93 19.06 16.84 19.91 19.89 17.35 11.18 79.40%
EPS 1.11 0.80 17.26 0.99 1.39 2.28 5.10 -63.71%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.8688 0.8787 0.8688 0.709 0.699 0.689 0.6591 20.16%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.625 0.63 0.61 0.645 0.59 0.625 0.48 -
P/RPS 2.32 3.30 3.62 3.24 2.96 3.60 4.29 -33.54%
P/EPS 56.25 78.52 3.53 65.22 42.29 27.37 9.39 228.76%
EY 1.78 1.27 28.34 1.53 2.36 3.65 10.65 -69.55%
DY 0.00 0.00 2.46 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.72 0.70 0.91 0.84 0.91 0.73 -0.91%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 25/08/21 28/05/21 25/02/21 26/11/20 27/08/20 -
Price 0.595 0.63 0.635 0.605 0.585 0.575 0.70 -
P/RPS 2.21 3.30 3.76 3.03 2.94 3.31 6.25 -49.90%
P/EPS 53.55 78.52 3.67 61.18 41.93 25.18 13.69 147.64%
EY 1.87 1.27 27.22 1.63 2.38 3.97 7.30 -59.56%
DY 0.00 0.00 2.36 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.72 0.73 0.85 0.84 0.83 1.06 -25.55%

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