[KUB] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 38.93%
YoY- 89.35%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 749,290 718,964 667,132 625,281 552,562 271,489 506,864 29.67%
PBT 55,317 82,342 96,072 -20,139 -44,206 -26,255 -68,632 -
Tax -9,364 -7,440 -4,724 -9,476 -4,288 -1,744 -1,512 236.12%
NP 45,953 74,902 91,348 -29,615 -48,494 -27,999 -70,144 -
-
NP to SH 45,953 74,902 91,348 -29,615 -48,494 -27,999 -70,144 -
-
Tax Rate 16.93% 9.04% 4.92% - - - - -
Total Cost 703,337 644,062 575,784 654,896 601,057 299,488 577,008 14.06%
-
Net Worth 415,426 410,491 373,054 348,110 332,938 338,005 347,696 12.56%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 415,426 410,491 373,054 348,110 332,938 338,005 347,696 12.56%
NOSH 512,872 506,779 504,128 504,507 504,452 504,486 503,908 1.17%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 6.13% 10.42% 13.69% -4.74% -8.78% -10.31% -13.84% -
ROE 11.06% 18.25% 24.49% -8.51% -14.57% -8.28% -20.17% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 146.10 141.87 132.33 123.94 109.54 53.81 100.59 28.16%
EPS 8.96 14.78 18.12 -5.87 -9.61 -5.55 -13.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.81 0.74 0.69 0.66 0.67 0.69 11.24%
Adjusted Per Share Value based on latest NOSH - 504,225
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 134.46 129.02 119.72 112.21 99.16 48.72 90.96 29.67%
EPS 8.25 13.44 16.39 -5.31 -8.70 -5.02 -12.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7455 0.7366 0.6694 0.6247 0.5975 0.6065 0.6239 12.56%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.61 0.68 0.62 0.60 0.58 0.56 0.47 -
P/RPS 0.42 0.48 0.47 0.48 0.53 1.04 0.47 -7.20%
P/EPS 6.81 4.60 3.42 -10.22 -6.03 -10.09 -3.38 -
EY 14.69 21.74 29.23 -9.78 -16.57 -9.91 -29.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.84 0.84 0.87 0.88 0.84 0.68 6.73%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 10/11/04 01/09/04 28/05/04 19/02/04 13/11/03 22/08/03 29/05/03 -
Price 0.55 0.67 0.68 0.76 0.63 0.63 0.55 -
P/RPS 0.38 0.47 0.51 0.61 0.58 1.17 0.55 -21.79%
P/EPS 6.14 4.53 3.75 -12.95 -6.55 -11.35 -3.95 -
EY 16.29 22.06 26.65 -7.72 -15.26 -8.81 -25.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.83 0.92 1.10 0.95 0.94 0.80 -10.24%

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