[KUB] YoY Annualized 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- -15.02%
YoY- 239.41%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 495,282 508,092 512,586 413,705 406,952 465,100 554,498 -1.72%
PBT 30,340 32,894 35,770 66,212 -17,124 26,826 39,496 -3.97%
Tax -5,990 -2,412 -8,186 -5,385 -5,840 -7,978 -9,036 -6.12%
NP 24,350 30,482 27,584 60,826 -22,964 18,848 30,460 -3.38%
-
NP to SH 24,752 30,568 21,296 58,745 -18,438 23,044 30,738 -3.27%
-
Tax Rate 19.74% 7.33% 22.89% 8.13% - 29.74% 22.88% -
Total Cost 470,932 477,610 485,002 352,878 429,916 446,252 524,038 -1.62%
-
Net Worth 517,512 500,818 484,124 389,525 306,055 328,314 311,834 8.09%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 517,512 500,818 484,124 389,525 306,055 328,314 311,834 8.09%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,847 -0.01%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 4.92% 6.00% 5.38% 14.70% -5.64% 4.05% 5.49% -
ROE 4.78% 6.10% 4.40% 15.08% -6.02% 7.02% 9.86% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 89.01 91.31 92.11 74.35 73.13 83.58 99.58 -1.70%
EPS 4.44 5.50 3.82 10.56 -3.32 4.14 5.52 -3.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.90 0.87 0.70 0.55 0.59 0.56 8.10%
Adjusted Per Share Value based on latest NOSH - 556,465
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 88.93 91.23 92.04 74.28 73.07 83.51 99.57 -1.72%
EPS 4.44 5.49 3.82 10.55 -3.31 4.14 5.52 -3.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9292 0.8993 0.8693 0.6994 0.5496 0.5895 0.5599 8.09%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 28/06/19 29/06/18 30/06/17 -
Price 0.585 0.54 0.625 0.59 0.32 0.32 0.49 -
P/RPS 0.66 0.59 0.68 0.79 0.44 0.38 0.49 4.68%
P/EPS 13.15 9.83 16.33 5.59 -9.66 7.73 8.88 6.21%
EY 7.60 10.17 6.12 17.89 -10.35 12.94 11.27 -5.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.60 0.72 0.84 0.58 0.54 0.88 -5.00%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Date 28/02/24 21/02/23 24/02/22 25/02/21 29/08/19 30/08/18 29/08/17 -
Price 0.575 0.535 0.595 0.585 0.335 0.32 0.51 -
P/RPS 0.65 0.59 0.65 0.79 0.46 0.38 0.51 3.79%
P/EPS 12.93 9.74 15.55 5.54 -10.11 7.73 9.24 5.29%
EY 7.74 10.27 6.43 18.05 -9.89 12.94 10.82 -5.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.59 0.68 0.84 0.61 0.54 0.91 -5.72%

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