[KUB] YoY Annualized 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- -13.4%
YoY- 157.93%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
Revenue 524,054 512,008 529,744 420,148 508,686 553,730 485,934 1.01%
PBT 41,534 35,402 34,352 59,427 5,788 30,965 30,882 4.02%
Tax -6,648 -3,618 -7,826 -6,061 17,996 -9,448 -11,684 -7.23%
NP 34,886 31,784 26,525 53,365 23,784 21,517 19,198 8.28%
-
NP to SH 35,261 31,840 21,644 50,874 28,986 22,880 20,000 7.84%
-
Tax Rate 16.01% 10.22% 22.78% 10.20% -310.92% 30.51% 37.83% -
Total Cost 489,168 480,224 503,218 366,782 484,902 532,213 466,736 0.62%
-
Net Worth 651,064 506,383 489,689 395,090 333,879 311,620 289,361 11.41%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 651,064 506,383 489,689 395,090 333,879 311,620 289,361 11.41%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 6.66% 6.21% 5.01% 12.70% 4.68% 3.89% 3.95% -
ROE 5.42% 6.29% 4.42% 12.88% 8.68% 7.34% 6.91% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
RPS 94.18 92.01 95.20 75.50 91.41 99.51 87.33 1.01%
EPS 6.33 5.72 3.89 9.15 5.21 4.11 3.60 7.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 0.91 0.88 0.71 0.60 0.56 0.52 11.41%
Adjusted Per Share Value based on latest NOSH - 556,465
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
RPS 94.04 91.88 95.06 75.40 91.28 99.37 87.20 1.01%
EPS 6.33 5.71 3.88 9.13 5.20 4.11 3.59 7.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1683 0.9087 0.8787 0.709 0.5991 0.5592 0.5193 11.41%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 28/09/18 29/09/17 30/09/16 -
Price 0.585 0.50 0.60 0.645 0.31 0.485 0.425 -
P/RPS 0.62 0.54 0.63 0.85 0.34 0.49 0.49 3.18%
P/EPS 9.23 8.74 15.43 7.06 5.95 11.80 11.82 -3.24%
EY 10.83 11.44 6.48 14.17 16.80 8.48 8.46 3.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.55 0.68 0.91 0.52 0.87 0.82 -6.37%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
Date 28/05/24 30/05/23 26/05/22 28/05/21 30/11/18 30/11/17 29/11/16 -
Price 0.69 0.49 0.595 0.605 0.23 0.42 0.32 -
P/RPS 0.73 0.53 0.63 0.80 0.25 0.42 0.37 9.47%
P/EPS 10.89 8.56 15.30 6.62 4.42 10.21 8.90 2.72%
EY 9.18 11.68 6.54 15.11 22.65 9.79 11.23 -2.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.54 0.68 0.85 0.38 0.75 0.62 -0.65%

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