[KUB] QoQ TTM Result on 31-Mar-2024 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
28-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Mar-2024 [#3]
Profit Trend
QoQ- 17.61%
YoY- 41.02%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 550,327 497,924 482,484 474,518 488,889 534,661 545,716 0.56%
PBT 45,423 43,668 37,792 42,903 39,069 33,961 31,735 27.03%
Tax -9,934 -7,276 -6,793 -5,650 -5,004 -5,911 -6,180 37.26%
NP 35,489 36,392 30,999 37,253 34,065 28,050 25,555 24.49%
-
NP to SH 35,723 36,567 31,093 37,606 34,001 25,931 22,920 34.46%
-
Tax Rate 21.87% 16.66% 17.97% 13.17% 12.81% 17.41% 19.47% -
Total Cost 514,838 461,532 451,485 437,265 454,824 506,611 520,161 -0.68%
-
Net Worth 651,107 651,064 517,512 523,077 517,512 506,383 500,818 19.13%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 19,477 11,129 11,129 11,129 11,129 8,346 8,346 76.03%
Div Payout % 54.52% 30.44% 35.79% 29.59% 32.73% 32.19% 36.42% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 651,107 651,064 517,512 523,077 517,512 506,383 500,818 19.13%
NOSH 556,917 556,465 556,465 556,465 556,465 556,465 556,465 0.05%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 6.45% 7.31% 6.42% 7.85% 6.97% 5.25% 4.68% -
ROE 5.49% 5.62% 6.01% 7.19% 6.57% 5.12% 4.58% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 98.89 89.48 86.71 85.27 87.86 96.08 98.07 0.55%
EPS 6.42 6.57 5.59 6.76 6.11 4.66 4.12 34.44%
DPS 3.50 2.00 2.00 2.00 2.00 1.50 1.50 76.01%
NAPS 1.17 1.17 0.93 0.94 0.93 0.91 0.90 19.13%
Adjusted Per Share Value based on latest NOSH - 556,465
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 98.76 89.35 86.58 85.15 87.73 95.94 97.93 0.56%
EPS 6.41 6.56 5.58 6.75 6.10 4.65 4.11 34.52%
DPS 3.50 2.00 2.00 2.00 2.00 1.50 1.50 76.01%
NAPS 1.1684 1.1683 0.9287 0.9387 0.9287 0.9087 0.8987 19.13%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.77 0.585 0.585 0.56 0.485 0.50 0.54 -
P/RPS 0.78 0.65 0.67 0.66 0.55 0.52 0.55 26.25%
P/EPS 12.00 8.90 10.47 8.29 7.94 10.73 13.11 -5.73%
EY 8.34 11.23 9.55 12.07 12.60 9.32 7.63 6.11%
DY 4.55 3.42 3.42 3.57 4.12 3.00 2.78 38.92%
P/NAPS 0.66 0.50 0.63 0.60 0.52 0.55 0.60 6.56%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/08/24 28/05/24 28/02/24 21/11/23 29/08/23 30/05/23 21/02/23 -
Price 0.735 0.69 0.575 0.56 0.515 0.49 0.535 -
P/RPS 0.74 0.77 0.66 0.66 0.59 0.51 0.55 21.89%
P/EPS 11.45 10.50 10.29 8.29 8.43 10.52 12.99 -8.07%
EY 8.73 9.52 9.72 12.07 11.86 9.51 7.70 8.73%
DY 4.76 2.90 3.48 3.57 3.88 3.06 2.80 42.48%
P/NAPS 0.63 0.59 0.62 0.60 0.55 0.54 0.59 4.47%

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