[KUB] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 37.8%
YoY- -323.27%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 829,556 708,500 695,861 680,514 643,948 796,208 714,377 10.46%
PBT -14,656 -51,723 -19,006 -4,702 -10,336 22,265 12,840 -
Tax -4,916 -7,863 -3,429 -4,448 -5,128 -5,247 -2,317 65.04%
NP -19,572 -59,586 -22,436 -9,150 -15,464 17,018 10,522 -
-
NP to SH -16,552 -61,865 -25,497 -12,530 -20,144 11,482 7,068 -
-
Tax Rate - - - - - 23.57% 18.05% -
Total Cost 849,128 768,086 718,297 689,664 659,412 779,190 703,854 13.31%
-
Net Worth 278,232 283,797 322,422 343,743 352,520 350,509 345,960 -13.50%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 278,232 283,797 322,422 343,743 352,520 350,509 345,960 -13.50%
NOSH 556,465 556,465 555,901 554,424 559,555 556,363 558,000 -0.18%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -2.36% -8.41% -3.22% -1.34% -2.40% 2.14% 1.47% -
ROE -5.95% -21.80% -7.91% -3.65% -5.71% 3.28% 2.04% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 149.08 127.32 125.18 122.74 115.08 143.11 128.02 10.67%
EPS -2.96 -11.12 -4.59 -2.26 -3.60 2.06 1.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.51 0.58 0.62 0.63 0.63 0.62 -13.34%
Adjusted Per Share Value based on latest NOSH - 558,636
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 148.95 127.22 124.95 122.19 115.63 142.97 128.27 10.46%
EPS -2.97 -11.11 -4.58 -2.25 -3.62 2.06 1.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4996 0.5096 0.5789 0.6172 0.633 0.6294 0.6212 -13.50%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.63 0.68 0.53 0.73 0.81 0.67 0.49 -
P/RPS 0.42 0.53 0.42 0.59 0.70 0.47 0.38 6.89%
P/EPS -21.18 -6.12 -11.56 -32.30 -22.50 32.47 38.68 -
EY -4.72 -16.35 -8.65 -3.10 -4.44 3.08 2.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.33 0.91 1.18 1.29 1.06 0.79 36.47%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 29/02/12 30/11/11 26/08/11 27/05/11 25/02/11 30/11/10 -
Price 0.56 0.71 0.68 0.60 0.71 0.71 0.51 -
P/RPS 0.38 0.56 0.54 0.49 0.62 0.50 0.40 -3.35%
P/EPS -18.83 -6.39 -14.83 -26.55 -19.72 34.40 40.26 -
EY -5.31 -15.66 -6.75 -3.77 -5.07 2.91 2.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.39 1.17 0.97 1.13 1.13 0.82 23.07%

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