YOLFTbeta
KUB Malaysia Bhd

KUB Malaysia Bhd

6874 · KLSE · Utilities / Utilities - Regulated Gas

0.79MYR+0.00 (0.00%)

Price History

Full chart

Market Stats

Previous Close0.79
Open0.79
Day Range0.79 – 0.79
52-Week Range0.7259 – 1.13
Volume57.00K
Market Cap462.53M
P/E (TTM)13.83
Forward P/E58.82
EPS0.06
Dividend Yield4.82%
Beta0.43
50-Day Avg0.9324
200-Day Avg0.9535

About

JAG Capital Berhad, an investment holding company, engages in the business of importing, storing, bottling, marketing, trading, and distributing liquefied petroleum gas (LPG) for household and industrial use under the Solar Gas brand name in Malaysia. It operates through LPG; Cables and building materials; and Others segments. The company owns and operates bottling plants. It also engages in the manufacture of cables and wires; manufacturing and trading of plumbing fittings and sanitaryware; provision of engineering and civil works for the power sectors. In addition, the company provides infrastructure solutions; supply, maintenance and ancillary services in information, communications, and technology, as well as property management, investment holding, and management services. Further, it is involved in assembly and commissioning of telecommunication equipment; supply and erection of electrical substations and transmission lines; cultivation of palm oil and management of oil palm estates; manufacturing and selling water taps, showers, and plumbing fittings; deals, trades, and distributes household fittings and appliances; trading of ceramic sanitary ware and related products. The company was formerly known as KUB Malaysia Berhad and change its name to JAG Capital Berhad in November 2025. The company was incorporated in 1965 and is based in Kuala Lumpur, Malaysia.

Company Details

  • SectorUtilities
  • IndustryUtilities - Regulated Gas
  • CEODr. Chow Kok Cheng
  • Employees94
  • HeadquartersHampshire Place Office, Kuala Lumpur, Malaysia, 50450, Malaysia
  • Websitehttps://jagcapital.com.my

Leadership

  • Mr. Zakrysham Bin Zainal BahryGroup Managing Director · b. 1967
  • Ms. Norashekin YusofUnit Head of Corporate Communications Department
  • Ms. Khamsiah Ya'akobHead of Group Human Capital · b. 1961
  • Mr. Azizan Bin AriffinHead of Group Risk & Audit · b. 1968
  • Mr. Adam Vin bin RawiExecutive Director of KUB Telekomunikasi Sdn Bhd · b. 1980
  • Ms. Azleen binti AbdullahCompany Secretary
  • Dr. Chow Kok ChengCEO & Executive Director of KUB Agro Holdings Sdn Bhd · b. 1959
  • Mr. Mohamed Rozaidi bin Md sharifCEO & Director of Solar Gas Sdn Bhd · b. 1978
  • Ms. Lee Tze LimJoint Secretary
  • Ms. Yuen Ling TaiJoint Secretary

Financials

Income Statement

Currency: MYR2012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue807.00M948.00M627.00M447.35M495.77M498.10M522.32M400.48M584.04M547.96M488.89M550.33M738.63M702.58M
Growth (%)-+17.47%-33.86%-28.65%+10.82%+0.47%+4.86%-23.33%+45.83%-6.18%-10.78%+12.57%+34.22%-4.88%
Cost of Revenue743.00M872.00M572.00M380.66M406.61M448.70M490.14M370.03M519.88M500.51M458.91M538.53M709.52M661.27M
Gross Profit64.00M76.00M55.00M66.69M89.16M49.40M32.18M30.45M64.16M47.46M29.98M11.80M29.11M41.31M
Gross Margin7.93%8.02%8.77%14.91%17.98%9.92%6.16%7.60%10.99%8.66%6.13%2.14%3.94%5.88%
Operating Expense80.00M70.00M47.00M30.94M66.76M20.75M59.51M11.09M-99.27M17.77M2.31M-20.36M-12.69M-11.60M
Operating Income-16.00M6.00M8.00M35.75M22.40M28.66M-27.34M19.36M163.43M29.69M27.67M32.16M41.80M52.91M
Operating Margin-1.98%0.63%1.28%7.99%4.52%5.75%-5.23%4.83%27.98%5.42%5.66%5.84%5.66%7.53%
EBITDA-----58.67M37.62M44.47M-51.29M53.09M61.79M67.67M75.32M
EBITDA Margin-----11.78%7.20%11.10%-9.36%10.86%11.23%9.16%10.72%
Net Income-17.00M5.00M2.00M7.85M22.63M32.40M1.18M17.36M155.56M18.28M33.81M35.72M61.00M44.68M
Net Income Margin-2.11%0.53%0.32%1.76%4.56%6.50%0.23%4.33%26.64%3.34%6.92%6.49%8.26%6.36%
Interest Expense0000005.55M7.24M4.71M879.00K160.00K647.00K2.51M2.99M
Interest Expense % of Total Revenue0.00%0.00%0.00%0.00%0.00%0.00%1.06%1.81%0.81%0.16%0.03%0.12%0.34%0.43%

Balance Sheet

Currency: MYR2012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets642.00M624.00M520.00M465.29M503.94M548.76M597.52M546.32M643.73M651.49M647.54M855.49M893.32M936.78M
Total Liabilities361.00M337.00M240.00M188.13M207.04M221.08M282.04M211.19M160.21M158.17M130.49M201.22M217.03M244.93M
Total Equity---277.15M296.91M327.67M315.48M335.13M483.52M493.31M517.04M654.27M686.42M688.10M
Cash144.00M128.00M125.00M105.15M133.87M119.09M123.43M145.63M423.11M198.53M28.81M401.55M520.73M545.38M
Total Debt---48.12M51.14M51.45M162.10M101.51M40.29M-----
Net Debt------77.26M-------

Cash Flow

Currency: MYR2012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow-16.00M52.00M68.00M21.42M26.94M13.10M56.01M12.72M20.80M3.93M38.51M49.00M29.96M24.33M
Investing Cash Flow-7.00M-22.00M-32.00M-36.68M-601.00K-13.40M-149.72M84.14M85.86M-40.06M-2.32M3.54M--
Financing Cash Flow-21.00M11.00M-39.00M13.40M8.93M-14.69M91.77M-75.99M-35.51M10.74M-22.05M-35.02M--
Capital Expenditure12.00M25.00M35.00M51.24M24.09M38.01M168.27M19.33M13.56M19.14M14.78M8.77M7.07M14.54M
Free Cash Flow-----1.44M-112.78M-6.61M10.57M-15.22M23.73M40.23M22.89M9.79M
Dividends Paid----2.78M5.57M11.13M08.35M8.35M8.35M11.13M26.47M30.25M
FCF to OCF-----10.96%-201.37%-51.95%50.80%-387.52%61.61%82.11%76.39%40.24%
Dividend Paid to FCF-----387.53%-9.87%0.00%79.00%-54.85%35.18%27.66%115.66%308.95%

Earnings

Report DateDec 31, 2001Jun 30, 2002Sep 30, 2002Dec 31, 2002Mar 31, 2003Jun 30, 2003Sep 30, 2003Dec 31, 2003Mar 31, 2004Jun 30, 2004Sep 30, 2004Dec 31, 2004Mar 31, 2005Jun 30, 2005Sep 30, 2005Dec 31, 2005Mar 31, 2006Jun 30, 2006Sep 30, 2006Mar 31, 2007Mar 31, 2009Jun 30, 2009Sep 30, 2009Dec 31, 2009Mar 31, 2010Jun 30, 2010Sep 30, 2010Dec 31, 2010Mar 31, 2011Jun 30, 2011Sep 30, 2011Dec 31, 2011Mar 31, 2012Jun 30, 2012Sep 30, 2012Dec 31, 2012Mar 31, 2013Jun 30, 2013Sep 30, 2013Dec 31, 2013Mar 31, 2014Jun 30, 2014Sep 30, 2014Dec 31, 2014Mar 31, 2015Jun 30, 2015Sep 30, 2015Dec 31, 2015Mar 31, 2016Jun 30, 2016Sep 30, 2016Dec 31, 2016Mar 31, 2017Jun 30, 2017Sep 30, 2017Dec 31, 2017Mar 31, 2018Jun 30, 2018Sep 30, 2018Dec 31, 2018Mar 31, 2019Jun 30, 2019Sep 30, 2019Dec 31, 2019Mar 31, 2020Jun 30, 2020Sep 30, 2020Dec 31, 2020Mar 31, 2021Jun 30, 2021Sep 30, 2021Dec 31, 2021Mar 31, 2022Jun 30, 2022Sep 30, 2022Dec 31, 2022Mar 31, 2023Jun 30, 2023Sep 30, 2023Dec 31, 2023Mar 31, 2024Jun 30, 2024Sep 30, 2024Dec 31, 2024Mar 31, 2025Jun 30, 2025Sep 30, 2025Dec 31, 2025Mar 31, 2026Jun 30, 2026
EPS Estimate------------------------------------------------------------------------------------------
EPS Actual-0.01-0.03-0.11-0.32-0.03-0.02-0.020.010.040.03-0.01-0.10-0.01-0.02-0.00-0.04-0.010.010.020.010.000.030.000.050.000.000.000.01-0.01-0.00-0.02-0.07-0.01-0.00-0.00-0.020.000.000.01-0.000.000.000.00-0.010.02-0.01-0.010.010.010.010.010.010.010.010.000.030.010.010.02-0.040.00-0.02-0.000.050.010.05-0.010.010.010.170.010.010.010.000.010.020.020.020.010.010.030.010.010.010.020.040.000.010.010.03
Surprise------------------------------------------------------------------------------------------
Timing------------------------------------------------------------------------------------------

Key Statistics & Ratios

Market Cap462.53M
Enterprise Value167.59M
Trailing P/E13.83
Forward P/E58.82
PEG Ratio0.00
Price / Sales0.66
Price / Book0.85
EPS0.06
Book Value1.03
Revenue (TTM)702.57M
Gross Profit (TTM)41.31M
EBITDA65.66M
Profit Margin6.36%
Operating Margin12.56%
Return on Equity6.55%
Return on Assets3.61%
Shares Outstanding557.26M
Shares Float126.65M
Beta0.43
Dividend Yield4.82%
Dividend Rate0.04
Payout Ratio81.14%

Dividends

20261×
0.04Sep 17, 2026
20251×
0.04Sep 18, 2025
20241×
0.04Sep 27, 2024
20231×
0.02Sep 14, 2023
20221×
0.01Sep 14, 2022
20211×
0.01Nov 16, 2021
20182×
0.01Jul 6, 20180.01Mar 12, 2018
20171×
0.01Jun 2, 2017
20161×
0.01Jun 7, 2016
20111×
0.02Jun 28, 2011
20101×
0.02Jun 25, 2010
20091×
0.02Jun 22, 2009