[KUB] YoY Annual (Unaudited) Result on 30-Jun-2023 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
29-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Jun-2023 [#4]
Profit Trend
YoY- 84.92%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/24 30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 CAGR
Revenue 550,327 488,889 547,963 584,037 400,483 480,074 599,277 -1.30%
PBT 45,423 38,879 33,173 167,811 21,287 11,529 40,027 1.96%
Tax -9,648 -5,004 -9,067 -9,246 -3,277 -31,024 -9,161 0.79%
NP 35,775 33,875 24,106 158,565 18,010 -19,495 30,866 2.29%
-
NP to SH 35,723 33,811 18,284 155,544 17,308 1,177 32,185 1.61%
-
Tax Rate 21.24% 12.87% 27.33% 5.51% 15.39% 269.10% 22.89% -
Total Cost 514,552 455,014 523,857 425,472 382,473 499,569 568,411 -1.51%
-
Net Worth 651,107 517,512 495,253 484,124 333,879 317,185 322,749 11.39%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 CAGR
Div 19,477 11,129 - - - - - -
Div Payout % 54.52% 32.92% - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 651,107 517,512 495,253 484,124 333,879 317,185 322,749 11.39%
NOSH 556,917 556,465 556,465 556,465 556,465 556,465 556,465 0.01%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 6.50% 6.93% 4.40% 27.15% 4.50% -4.06% 5.15% -
ROE 5.49% 6.53% 3.69% 32.13% 5.18% 0.37% 9.97% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 CAGR
RPS 98.89 87.86 98.47 104.95 71.97 86.27 107.69 -1.30%
EPS 6.42 6.08 3.29 27.95 3.11 0.22 5.78 1.62%
DPS 3.50 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 0.93 0.89 0.87 0.60 0.57 0.58 11.39%
Adjusted Per Share Value based on latest NOSH - 556,465
30/06/24 30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 CAGR
RPS 98.76 87.73 98.33 104.81 71.87 86.15 107.54 -1.30%
EPS 6.41 6.07 3.28 27.91 3.11 0.21 5.78 1.60%
DPS 3.50 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1684 0.9287 0.8887 0.8688 0.5991 0.5692 0.5792 11.39%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 29/12/17 -
Price 0.77 0.485 0.54 0.61 0.335 0.235 0.39 -
P/RPS 0.78 0.55 0.55 0.58 0.47 0.27 0.36 12.62%
P/EPS 12.00 7.98 16.43 2.18 10.77 111.10 6.74 9.27%
EY 8.34 12.53 6.08 45.82 9.28 0.90 14.83 -8.47%
DY 4.55 4.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.52 0.61 0.70 0.56 0.41 0.67 -0.23%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 CAGR
Date 29/08/24 29/08/23 30/08/22 25/08/21 27/02/20 27/02/19 27/02/18 -
Price 0.735 0.515 0.595 0.635 0.315 0.40 0.48 -
P/RPS 0.74 0.59 0.60 0.61 0.44 0.46 0.45 7.95%
P/EPS 11.45 8.48 18.11 2.27 10.13 189.11 8.30 5.07%
EY 8.73 11.80 5.52 44.02 9.87 0.53 12.05 -4.83%
DY 4.76 3.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.55 0.67 0.73 0.53 0.70 0.83 -4.15%

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