Highlights

[KUB] QoQ Cumulative Quarter Result on 2020-06-30 [#2]

Stock [KUB]: KUB MALAYSIA BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     576.92%    YoY -     462.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 268,371 171,688 109,382 400,483 289,891 203,476 99,234 93.76%
  QoQ % 56.31% 56.96% -72.69% 38.15% 42.47% 105.05% -
  Horiz. % 270.44% 173.01% 110.23% 403.57% 292.13% 205.05% 100.00%
PBT 49,060 34,216 6,186 21,287 -9,119 -8,562 2,589 606.97%
  QoQ % 43.38% 453.12% -70.94% 333.44% -6.51% -430.71% -
  Horiz. % 1,894.94% 1,321.59% 238.93% 822.21% -352.22% -330.71% 100.00%
Tax -2,353 -564 -1,021 -3,277 -3,946 -2,920 -2,536 -4.86%
  QoQ % -317.20% 44.76% 68.84% 16.95% -35.14% -15.14% -
  Horiz. % 92.78% 22.24% 40.26% 129.22% 155.60% 115.14% 100.00%
NP 46,707 33,652 5,165 18,010 -13,065 -11,482 53 8,979.03%
  QoQ % 38.79% 551.54% -71.32% 237.85% -13.79% -21,764.15% -
  Horiz. % 88,126.41% 63,494.34% 9,745.28% 33,981.13% -24,650.94% -21,664.15% 100.00%
NP to SH 46,087 33,379 4,931 17,308 -10,229 -9,219 390 2,287.27%
  QoQ % 38.07% 576.92% -71.51% 269.21% -10.96% -2,463.85% -
  Horiz. % 11,817.18% 8,558.72% 1,264.36% 4,437.95% -2,622.82% -2,363.85% 100.00%
Tax Rate 4.80 % 1.65 % 16.51 % 15.39 % - % - % 97.95 % -86.53%
  QoQ % 190.91% -90.01% 7.28% 0.00% 0.00% 0.00% -
  Horiz. % 4.90% 1.68% 16.86% 15.71% 0.00% 0.00% 100.00%
Total Cost 221,664 138,036 104,217 382,473 302,956 214,958 99,181 70.69%
  QoQ % 60.58% 32.45% -72.75% 26.25% 40.94% 116.73% -
  Horiz. % 223.49% 139.18% 105.08% 385.63% 305.46% 216.73% 100.00%
Net Worth 383,960 367,266 339,443 333,879 306,055 306,055 317,185 13.54%
  QoQ % 4.55% 8.20% 1.67% 9.09% 0.00% -3.51% -
  Horiz. % 121.05% 115.79% 107.02% 105.26% 96.49% 96.49% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 383,960 367,266 339,443 333,879 306,055 306,055 317,185 13.54%
  QoQ % 4.55% 8.20% 1.67% 9.09% 0.00% -3.51% -
  Horiz. % 121.05% 115.79% 107.02% 105.26% 96.49% 96.49% 100.00%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 17.40 % 19.60 % 4.72 % 4.50 % -4.51 % -5.64 % 0.05 % 4,795.04%
  QoQ % -11.22% 315.25% 4.89% 199.78% 20.04% -11,380.00% -
  Horiz. % 34,800.00% 39,200.00% 9,440.00% 9,000.00% -9,020.00% -11,280.00% 100.00%
ROE 12.00 % 9.09 % 1.45 % 5.18 % -3.34 % -3.01 % 0.12 % 2,036.44%
  QoQ % 32.01% 526.90% -72.01% 255.09% -10.96% -2,608.33% -
  Horiz. % 10,000.00% 7,575.00% 1,208.33% 4,316.67% -2,783.33% -2,508.33% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 48.23 30.85 19.66 71.97 52.10 36.57 17.83 93.79%
  QoQ % 56.34% 56.92% -72.68% 38.14% 42.47% 105.10% -
  Horiz. % 270.50% 173.02% 110.26% 403.65% 292.20% 205.10% 100.00%
EPS 8.28 6.00 0.89 3.11 -1.84 -1.66 0.07 2,288.80%
  QoQ % 38.00% 574.16% -71.38% 269.02% -10.84% -2,471.43% -
  Horiz. % 11,828.57% 8,571.43% 1,271.43% 4,442.86% -2,628.57% -2,371.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6900 0.6600 0.6100 0.6000 0.5500 0.5500 0.5700 13.54%
  QoQ % 4.55% 8.20% 1.67% 9.09% 0.00% -3.51% -
  Horiz. % 121.05% 115.79% 107.02% 105.26% 96.49% 96.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 556,465
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 48.23 30.85 19.66 71.97 52.10 36.57 17.83 93.79%
  QoQ % 56.34% 56.92% -72.68% 38.14% 42.47% 105.10% -
  Horiz. % 270.50% 173.02% 110.26% 403.65% 292.20% 205.10% 100.00%
EPS 8.28 6.00 0.89 3.11 -1.84 -1.66 0.07 2,288.80%
  QoQ % 38.00% 574.16% -71.38% 269.02% -10.84% -2,471.43% -
  Horiz. % 11,828.57% 8,571.43% 1,271.43% 4,442.86% -2,628.57% -2,371.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6900 0.6600 0.6100 0.6000 0.5500 0.5500 0.5700 13.54%
  QoQ % 4.55% 8.20% 1.67% 9.09% 0.00% -3.51% -
  Horiz. % 121.05% 115.79% 107.02% 105.26% 96.49% 96.49% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.6250 0.4800 0.2000 0.3350 0.3200 0.3200 0.4050 -
P/RPS 1.30 1.56 1.02 0.47 0.61 0.88 2.27 -30.97%
  QoQ % -16.67% 52.94% 117.02% -22.95% -30.68% -61.23% -
  Horiz. % 57.27% 68.72% 44.93% 20.70% 26.87% 38.77% 100.00%
P/EPS 7.55 8.00 22.57 10.77 -17.41 -19.32 577.87 -94.41%
  QoQ % -5.62% -64.55% 109.56% 161.86% 9.89% -103.34% -
  Horiz. % 1.31% 1.38% 3.91% 1.86% -3.01% -3.34% 100.00%
EY 13.25 12.50 4.43 9.28 -5.74 -5.18 0.17 1,710.22%
  QoQ % 6.00% 182.17% -52.26% 261.67% -10.81% -3,147.06% -
  Horiz. % 7,794.12% 7,352.94% 2,605.88% 5,458.82% -3,376.47% -3,047.06% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.91 0.73 0.33 0.56 0.58 0.58 0.71 17.94%
  QoQ % 24.66% 121.21% -41.07% -3.45% 0.00% -18.31% -
  Horiz. % 128.17% 102.82% 46.48% 78.87% 81.69% 81.69% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 21/05/20 27/02/20 - 29/08/19 30/05/19 -
Price 0.5750 0.7000 0.4600 0.3150 0.3250 0.3350 0.3350 -
P/RPS 1.19 2.27 2.34 0.44 0.62 0.92 1.88 -26.22%
  QoQ % -47.58% -2.99% 431.82% -29.03% -32.61% -51.06% -
  Horiz. % 63.30% 120.74% 124.47% 23.40% 32.98% 48.94% 100.00%
P/EPS 6.94 11.67 51.91 10.13 -17.68 -20.22 477.99 -94.00%
  QoQ % -40.53% -77.52% 412.44% 157.30% 12.56% -104.23% -
  Horiz. % 1.45% 2.44% 10.86% 2.12% -3.70% -4.23% 100.00%
EY 14.40 8.57 1.93 9.87 -5.66 -4.95 0.21 1,562.46%
  QoQ % 68.03% 344.04% -80.45% 274.38% -14.34% -2,457.14% -
  Horiz. % 6,857.14% 4,080.95% 919.05% 4,700.00% -2,695.24% -2,357.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.83 1.06 0.75 0.53 0.59 0.61 0.59 25.47%
  QoQ % -21.70% 41.33% 41.51% -10.17% -3.28% 3.39% -
  Horiz. % 140.68% 179.66% 127.12% 89.83% 100.00% 103.39% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS