[KUB] QoQ TTM Result on 30-Jun-2022 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
30-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- -83.74%
YoY- -85.03%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 534,661 545,716 570,162 547,963 491,172 461,100 421,876 17.12%
PBT 33,961 31,735 30,220 33,173 124,243 125,001 126,107 -58.33%
Tax -5,911 -6,180 -7,748 -9,067 -8,044 -8,402 -8,691 -22.67%
NP 28,050 25,555 22,472 24,106 116,199 116,599 117,416 -61.53%
-
NP to SH 25,931 22,920 17,563 18,284 112,424 112,342 113,922 -62.75%
-
Tax Rate 17.41% 19.47% 25.64% 27.33% 6.47% 6.72% 6.89% -
Total Cost 506,611 520,161 547,690 523,857 374,973 344,501 304,460 40.46%
-
Net Worth 506,383 500,818 495,253 495,253 489,689 484,124 489,689 2.26%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 8,346 8,346 8,346 8,346 8,346 8,346 8,346 0.00%
Div Payout % 32.19% 36.42% 47.53% 45.65% 7.42% 7.43% 7.33% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 506,383 500,818 495,253 495,253 489,689 484,124 489,689 2.26%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 5.25% 4.68% 3.94% 4.40% 23.66% 25.29% 27.83% -
ROE 5.12% 4.58% 3.55% 3.69% 22.96% 23.21% 23.26% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 96.08 98.07 102.46 98.47 88.27 82.86 75.81 17.12%
EPS 4.66 4.12 3.16 3.29 20.20 20.19 20.47 -62.75%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.50 0.00%
NAPS 0.91 0.90 0.89 0.89 0.88 0.87 0.88 2.26%
Adjusted Per Share Value based on latest NOSH - 556,465
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 95.94 97.93 102.32 98.33 88.14 82.74 75.71 17.11%
EPS 4.65 4.11 3.15 3.28 20.17 20.16 20.44 -62.76%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.50 0.00%
NAPS 0.9087 0.8987 0.8887 0.8887 0.8787 0.8688 0.8787 2.26%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.50 0.54 0.53 0.54 0.60 0.625 0.63 -
P/RPS 0.52 0.55 0.52 0.55 0.68 0.75 0.83 -26.80%
P/EPS 10.73 13.11 16.79 16.43 2.97 3.10 3.08 129.98%
EY 9.32 7.63 5.96 6.08 33.67 32.30 32.50 -56.54%
DY 3.00 2.78 2.83 2.78 2.50 2.40 2.38 16.70%
P/NAPS 0.55 0.60 0.60 0.61 0.68 0.72 0.72 -16.44%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 30/05/23 21/02/23 29/11/22 30/08/22 26/05/22 24/02/22 25/11/21 -
Price 0.49 0.535 0.59 0.595 0.595 0.595 0.63 -
P/RPS 0.51 0.55 0.58 0.60 0.67 0.72 0.83 -27.74%
P/EPS 10.52 12.99 18.69 18.11 2.95 2.95 3.08 126.96%
EY 9.51 7.70 5.35 5.52 33.96 33.93 32.50 -55.95%
DY 3.06 2.80 2.54 2.52 2.52 2.52 2.38 18.25%
P/NAPS 0.54 0.59 0.66 0.67 0.68 0.68 0.72 -17.46%

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