[KUB] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -25.57%
YoY- 8.9%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 715,564 792,964 867,605 738,908 724,632 719,036 892,508 -13.73%
PBT 14,452 16,096 80,224 58,218 75,176 13,660 46,500 -54.21%
Tax -3,006 -3,148 -9,933 -5,644 -5,440 -5,276 -9,593 -53.96%
NP 11,446 12,948 70,291 52,574 69,736 8,384 36,907 -54.28%
-
NP to SH 5,612 8,292 47,156 26,764 35,960 9,724 32,044 -68.79%
-
Tax Rate 20.80% 19.56% 12.38% 9.69% 7.24% 38.62% 20.63% -
Total Cost 704,118 780,016 797,314 686,333 654,896 710,652 855,601 -12.21%
-
Net Worth 342,332 352,970 356,261 328,062 322,860 314,924 317,207 5.22%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 342,332 352,970 356,261 328,062 322,860 314,924 317,207 5.22%
NOSH 561,200 560,270 556,658 556,038 556,656 552,500 556,504 0.56%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.60% 1.63% 8.10% 7.12% 9.62% 1.17% 4.14% -
ROE 1.64% 2.35% 13.24% 8.16% 11.14% 3.09% 10.10% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 127.51 141.53 155.86 132.89 130.18 130.14 160.38 -14.21%
EPS 1.00 1.48 8.47 4.81 6.46 1.76 5.76 -68.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.63 0.64 0.59 0.58 0.57 0.57 4.63%
Adjusted Per Share Value based on latest NOSH - 550,789
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 128.41 142.30 155.69 132.60 130.03 129.03 160.16 -13.73%
EPS 1.01 1.49 8.46 4.80 6.45 1.74 5.75 -68.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6143 0.6334 0.6393 0.5887 0.5794 0.5651 0.5692 5.22%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.45 0.51 0.47 0.51 0.55 0.28 0.26 -
P/RPS 0.35 0.36 0.30 0.38 0.42 0.22 0.16 68.75%
P/EPS 45.00 34.46 5.55 10.60 8.51 15.91 4.52 364.74%
EY 2.22 2.90 18.02 9.44 11.75 6.29 22.15 -78.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.81 0.73 0.86 0.95 0.49 0.46 37.41%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 26/05/10 25/02/10 25/11/09 28/08/09 27/05/09 26/02/09 -
Price 0.47 0.44 0.47 0.49 0.51 0.52 0.29 -
P/RPS 0.37 0.31 0.30 0.37 0.39 0.40 0.18 61.87%
P/EPS 47.00 29.73 5.55 10.18 7.89 29.55 5.04 344.85%
EY 2.13 3.36 18.02 9.82 12.67 3.38 19.86 -77.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.70 0.73 0.83 0.88 0.91 0.51 31.70%

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