[KUB] YoY TTM 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- 1.06%
YoY- 149.08%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
Revenue 497,924 534,661 491,172 380,791 580,562 546,619 484,455 0.36%
PBT 43,668 33,961 124,243 63,146 21,651 32,289 55,685 -3.18%
Tax -7,276 -5,911 -8,044 -6,051 10,914 -9,093 -34,407 -18.70%
NP 36,392 28,050 116,199 57,095 32,565 23,196 21,278 7.41%
-
NP to SH 36,567 25,931 112,424 54,422 36,763 24,697 21,521 7.31%
-
Tax Rate 16.66% 17.41% 6.47% 9.58% -50.41% 28.16% 61.79% -
Total Cost 461,532 506,611 374,973 323,696 547,997 523,423 463,177 -0.04%
-
Net Worth 651,064 506,383 489,689 395,090 333,879 311,620 289,487 11.40%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
Div 11,129 8,346 8,346 - - - - -
Div Payout % 30.44% 32.19% 7.42% - - - - -
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 651,064 506,383 489,689 395,090 333,879 311,620 289,487 11.40%
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 7.31% 5.25% 23.66% 14.99% 5.61% 4.24% 4.39% -
ROE 5.62% 5.12% 22.96% 13.77% 11.01% 7.93% 7.43% -
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 89.48 96.08 88.27 68.43 104.33 98.23 87.02 0.37%
EPS 6.57 4.66 20.20 9.78 6.61 4.44 3.87 7.30%
DPS 2.00 1.50 1.50 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 89.41 96.00 88.19 68.37 104.25 98.15 86.99 0.36%
EPS 6.57 4.66 20.19 9.77 6.60 4.43 3.86 7.34%
DPS 2.00 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.169 0.9093 0.8793 0.7094 0.5995 0.5595 0.5198 11.40%
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 0.65 0.52 0.68 0.94 0.30 0.49 0.49 3.83%
P/EPS 8.90 10.73 2.97 6.60 4.69 10.93 10.99 -2.77%
EY 11.23 9.32 33.67 15.16 21.31 9.15 9.10 2.84%
DY 3.42 3.00 2.50 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 0.77 0.51 0.67 0.88 0.22 0.43 0.37 10.25%
P/EPS 10.50 10.52 2.95 6.19 3.48 9.46 8.28 3.21%
EY 9.52 9.51 33.96 16.17 28.72 10.57 12.08 -3.12%
DY 2.90 3.06 2.52 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