[KUB] YoY Quarter Result on 31-Dec-2021 [#2]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 38.48%
YoY- -20.35%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
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 133,603 125,637 150,083 110,859 101,216 111,810 128,659 0.58%
PBT 6,933 12,044 10,529 11,635 -10,270 5,176 9,262 -4.35%
Tax -1,870 -727 -2,295 -2,584 -1,265 -2,853 -2,050 -1.40%
NP 5,063 11,317 8,234 9,051 -11,535 2,323 7,212 -5.29%
-
NP to SH 5,027 11,540 6,183 7,763 -9,609 3,195 7,352 -5.67%
-
Tax Rate 26.97% 6.04% 21.80% 22.21% - 55.12% 22.13% -
Total Cost 128,540 114,320 141,849 101,808 112,751 109,487 121,447 0.87%
-
Net Worth 517,512 500,818 484,124 389,525 306,055 328,314 311,620 8.10%
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 517,512 500,818 484,124 389,525 306,055 328,314 311,620 8.10%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
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 3.79% 9.01% 5.49% 8.16% -11.40% 2.08% 5.61% -
ROE 0.97% 2.30% 1.28% 1.99% -3.14% 0.97% 2.36% -
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 24.01 22.58 26.97 19.92 18.19 20.09 23.12 0.58%
EPS 0.90 2.07 1.11 1.40 -1.73 0.57 1.32 -5.71%
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 23.97 22.55 26.93 19.89 18.16 20.06 23.09 0.57%
EPS 0.90 2.07 1.11 1.39 -1.72 0.57 1.32 -5.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9287 0.8987 0.8688 0.699 0.5492 0.5892 0.5592 8.10%
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 2.44 2.39 2.32 2.96 1.76 1.59 2.12 2.18%
P/EPS 64.76 26.04 56.25 42.29 -18.53 55.73 37.09 8.94%
EY 1.54 3.84 1.78 2.36 -5.40 1.79 2.70 -8.26%
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 2.39 2.37 2.21 2.94 1.84 1.59 2.21 1.21%
P/EPS 63.65 25.80 53.55 41.93 -19.40 55.73 38.60 7.98%
EY 1.57 3.88 1.87 2.38 -5.15 1.79 2.59 -7.40%
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