Highlights

[KUB] QoQ TTM 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 -     174.18%    YoY -     406.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 378,963 368,695 407,605 397,457 420,088 482,638 493,232 -16.07%
  QoQ % 2.78% -9.55% 2.55% -5.39% -12.96% -2.15% -
  Horiz. % 76.83% 74.75% 82.64% 80.58% 85.17% 97.85% 100.00%
PBT 79,466 64,065 25,765 22,168 -10,940 -19,455 -4,009 -
  QoQ % 24.04% 148.65% 16.23% 302.63% 43.77% -385.28% -
  Horiz. % -1,982.19% -1,598.03% -642.68% -552.96% 272.89% 485.28% 100.00%
Tax -1,684 -921 -2,643 -4,158 -39,458 -20,946 -22,534 -82.17%
  QoQ % -82.84% 65.15% 36.44% 89.46% -88.38% 7.05% -
  Horiz. % 7.47% 4.09% 11.73% 18.45% 175.10% 92.95% 100.00%
NP 77,782 63,144 23,122 18,010 -50,398 -40,401 -26,543 -
  QoQ % 23.18% 173.09% 28.38% 135.74% -24.74% -52.21% -
  Horiz. % -293.04% -237.89% -87.11% -67.85% 189.87% 152.21% 100.00%
NP to SH 73,624 59,906 21,849 17,308 -30,791 -19,563 -6,759 -
  QoQ % 22.90% 174.18% 26.24% 156.21% -57.39% -189.44% -
  Horiz. % -1,089.27% -886.31% -323.26% -256.07% 455.56% 289.44% 100.00%
Tax Rate 2.12 % 1.44 % 10.26 % 18.76 % - % - % - % -
  QoQ % 47.22% -85.96% -45.31% 0.00% 0.00% 0.00% -
  Horiz. % 11.30% 7.68% 54.69% 100.00% - - -
Total Cost 301,181 305,551 384,483 379,447 470,486 523,039 519,775 -30.43%
  QoQ % -1.43% -20.53% 1.33% -19.35% -10.05% 0.63% -
  Horiz. % 57.94% 58.79% 73.97% 73.00% 90.52% 100.63% 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 0 0 0 0 0 0 0 -
  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 20.52 % 17.13 % 5.67 % 4.53 % -12.00 % -8.37 % -5.38 % -
  QoQ % 19.79% 202.12% 25.17% 137.75% -43.37% -55.58% -
  Horiz. % -381.41% -318.40% -105.39% -84.20% 223.05% 155.58% 100.00%
ROE 19.17 % 16.31 % 6.44 % 5.18 % -10.06 % -6.39 % -2.13 % -
  QoQ % 17.54% 153.26% 24.32% 151.49% -57.43% -200.00% -
  Horiz. % -900.00% -765.73% -302.35% -243.19% 472.30% 300.00% 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 68.10 66.26 73.25 71.43 75.49 86.73 88.64 -16.08%
  QoQ % 2.78% -9.54% 2.55% -5.38% -12.96% -2.15% -
  Horiz. % 76.83% 74.75% 82.64% 80.58% 85.16% 97.85% 100.00%
EPS 13.23 10.77 3.93 3.11 -5.53 -3.52 -1.21 -
  QoQ % 22.84% 174.05% 26.37% 156.24% -57.10% -190.91% -
  Horiz. % -1,093.39% -890.08% -324.79% -257.02% 457.02% 290.91% 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 68.10 66.26 73.25 71.43 75.49 86.73 88.64 -16.08%
  QoQ % 2.78% -9.54% 2.55% -5.38% -12.96% -2.15% -
  Horiz. % 76.83% 74.75% 82.64% 80.58% 85.16% 97.85% 100.00%
EPS 13.23 10.77 3.93 3.11 -5.53 -3.52 -1.21 -
  QoQ % 22.84% 174.05% 26.37% 156.24% -57.10% -190.91% -
  Horiz. % -1,093.39% -890.08% -324.79% -257.02% 457.02% 290.91% 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 0.92 0.72 0.27 0.47 0.42 0.37 0.46 58.54%
  QoQ % 27.78% 166.67% -42.55% 11.90% 13.51% -19.57% -
  Horiz. % 200.00% 156.52% 58.70% 102.17% 91.30% 80.43% 100.00%
P/EPS 4.72 4.46 5.09 10.77 -5.78 -9.10 -33.34 -
  QoQ % 5.83% -12.38% -52.74% 286.33% 36.48% 72.71% -
  Horiz. % -14.16% -13.38% -15.27% -32.30% 17.34% 27.29% 100.00%
EY 21.17 22.43 19.63 9.28 -17.29 -10.99 -3.00 -
  QoQ % -5.62% 14.26% 111.53% 153.67% -57.32% -266.33% -
  Horiz. % -705.67% -747.67% -654.33% -309.33% 576.33% 366.33% 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 28/11/19 29/08/19 30/05/19 -
Price 0.5750 0.7000 0.4600 0.3150 0.3250 0.3350 0.3350 -
P/RPS 0.84 1.06 0.63 0.44 0.43 0.39 0.38 69.45%
  QoQ % -20.75% 68.25% 43.18% 2.33% 10.26% 2.63% -
  Horiz. % 221.05% 278.95% 165.79% 115.79% 113.16% 102.63% 100.00%
P/EPS 4.35 6.50 11.72 10.13 -5.87 -9.53 -27.58 -
  QoQ % -33.08% -44.54% 15.70% 272.57% 38.41% 65.45% -
  Horiz. % -15.77% -23.57% -42.49% -36.73% 21.28% 34.55% 100.00%
EY 23.01 15.38 8.54 9.87 -17.03 -10.49 -3.63 -
  QoQ % 49.61% 80.09% -13.48% 157.96% -62.35% -188.98% -
  Horiz. % -633.88% -423.69% -235.26% -271.90% 469.15% 288.98% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

2170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.060.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.150.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.350.00 
 TOPGLOV-C79 0.2250.00 
 BTECH 0.500.00 

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