[KUB] YoY TTM 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- -26.86%
YoY- 211.13%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 482,484 545,716 461,100 379,230 482,638 569,646 521,638 -1.19%
PBT 37,792 31,735 125,001 60,695 -19,455 34,199 37,474 0.12%
Tax -6,793 -6,180 -8,402 -4,937 -20,946 -9,140 -10,031 -5.81%
NP 30,999 25,555 116,599 55,758 -40,401 25,059 27,443 1.89%
-
NP to SH 31,093 22,920 112,342 53,850 -19,563 28,336 27,638 1.82%
-
Tax Rate 17.97% 19.47% 6.72% 8.13% - 26.73% 26.77% -
Total Cost 451,485 520,161 344,501 323,472 523,039 544,587 494,195 -1.37%
-
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 11,129 8,346 8,346 - - - - -
Div Payout % 35.79% 36.42% 7.43% - - - - -
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 6.42% 4.68% 25.29% 14.70% -8.37% 4.40% 5.26% -
ROE 6.01% 4.58% 23.21% 13.82% -6.39% 8.63% 8.87% -
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 86.71 98.07 82.86 68.15 86.73 102.37 93.74 -1.19%
EPS 5.59 4.12 20.19 9.68 -3.52 5.09 4.97 1.82%
DPS 2.00 1.50 1.50 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 86.63 97.99 82.80 68.09 86.66 102.29 93.67 -1.19%
EPS 5.58 4.12 20.17 9.67 -3.51 5.09 4.96 1.82%
DPS 2.00 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.9292 0.8993 0.8693 0.6994 0.5496 0.5895 0.5595 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 0.67 0.55 0.75 0.87 0.37 0.31 0.52 3.97%
P/EPS 10.47 13.11 3.10 6.10 -9.10 6.28 9.87 0.91%
EY 9.55 7.63 32.30 16.40 -10.99 15.91 10.14 -0.91%
DY 3.42 2.78 2.40 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 0.66 0.55 0.72 0.86 0.39 0.31 0.54 3.13%
P/EPS 10.29 12.99 2.95 6.05 -9.53 6.28 10.27 0.02%
EY 9.72 7.70 33.93 16.54 -10.49 15.91 9.74 -0.03%
DY 3.48 2.80 2.52 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