[KUB] YoY TTM Result on 30-Jun-2019 [#2]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -189.44%
YoY- -169.04%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 545,716 461,100 379,230 482,638 569,646 521,638 464,091 2.52%
PBT 31,735 125,001 60,695 -19,455 34,199 37,474 45,932 -5.52%
Tax -6,180 -8,402 -4,937 -20,946 -9,140 -10,031 -35,029 -23.40%
NP 25,555 116,599 55,758 -40,401 25,059 27,443 10,903 13.98%
-
NP to SH 22,920 112,342 53,850 -19,563 28,336 27,638 10,459 12.81%
-
Tax Rate 19.47% 6.72% 8.13% - 26.73% 26.77% 76.26% -
Total Cost 520,161 344,501 323,472 523,039 544,587 494,195 453,188 2.14%
-
Net Worth 500,818 484,124 389,525 306,055 328,314 311,620 0 -
Dividend
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 8,346 8,346 - - - - - -
Div Payout % 36.42% 7.43% - - - - - -
Equity
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 500,818 484,124 389,525 306,055 328,314 311,620 0 -
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 4.68% 25.29% 14.70% -8.37% 4.40% 5.26% 2.35% -
ROE 4.58% 23.21% 13.82% -6.39% 8.63% 8.87% 0.00% -
Per Share
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 98.07 82.86 68.15 86.73 102.37 93.74 83.49 2.50%
EPS 4.12 20.19 9.68 -3.52 5.09 4.97 1.88 12.81%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.87 0.70 0.55 0.59 0.56 0.00 -
Adjusted Per Share Value based on latest NOSH - 556,465
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 97.99 82.80 68.09 86.66 102.29 93.67 83.33 2.52%
EPS 4.12 20.17 9.67 -3.51 5.09 4.96 1.88 12.81%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8993 0.8693 0.6994 0.5496 0.5895 0.5595 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/12/22 31/12/21 31/12/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.54 0.625 0.59 0.32 0.32 0.49 0.37 -
P/RPS 0.55 0.75 0.87 0.37 0.31 0.52 0.44 3.48%
P/EPS 13.11 3.10 6.10 -9.10 6.28 9.87 19.67 -6.04%
EY 7.63 32.30 16.40 -10.99 15.91 10.14 5.09 6.41%
DY 2.78 2.40 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.72 0.84 0.58 0.54 0.88 0.00 -
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 21/02/23 24/02/22 25/02/21 29/08/19 30/08/18 29/08/17 29/08/16 -
Price 0.535 0.595 0.585 0.335 0.32 0.51 0.40 -
P/RPS 0.55 0.72 0.86 0.39 0.31 0.54 0.48 2.11%
P/EPS 12.99 2.95 6.05 -9.53 6.28 10.27 21.26 -7.29%
EY 7.70 33.93 16.54 -10.49 15.91 9.74 4.70 7.88%
DY 2.80 2.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.68 0.84 0.61 0.54 0.91 0.00 -

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