[KUB] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -111.16%
YoY- -91.76%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 908,613 744,776 731,636 585,537 484,322 465,566 833,684 5.88%
PBT 34,190 34,362 25,636 -78,192 -42,160 -24,714 15,320 70.52%
Tax -5,100 -4,542 11,888 -10,608 2,164 14,126 -9,952 -35.88%
NP 29,090 29,820 37,524 -88,800 -39,996 -10,588 5,368 207.57%
-
NP to SH 24,577 27,232 33,844 -86,130 -40,789 -9,874 7,628 117.68%
-
Tax Rate 14.92% 13.22% -46.37% - - - 64.96% -
Total Cost 879,522 714,956 694,112 674,337 524,318 476,154 828,316 4.06%
-
Net Worth 306,288 300,107 295,021 287,451 342,984 362,046 0 -
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 306,288 300,107 295,021 287,451 342,984 362,046 0 -
NOSH 556,888 555,755 556,644 552,790 553,200 548,555 544,857 1.46%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 3.20% 4.00% 5.13% -15.17% -8.26% -2.27% 0.64% -
ROE 8.02% 9.07% 11.47% -29.96% -11.89% -2.73% 0.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 163.16 134.01 131.44 105.92 87.55 84.87 153.01 4.36%
EPS 4.41 4.90 6.08 -15.58 -7.37 -1.80 1.40 114.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.54 0.53 0.52 0.62 0.66 0.00 -
Adjusted Per Share Value based on latest NOSH - 556,645
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 163.05 133.65 131.29 105.07 86.91 83.55 149.60 5.89%
EPS 4.41 4.89 6.07 -15.46 -7.32 -1.77 1.37 117.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5496 0.5385 0.5294 0.5158 0.6155 0.6497 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.29 0.34 0.50 0.83 0.92 0.65 0.58 -
P/RPS 0.18 0.25 0.38 0.78 1.05 0.77 0.38 -39.15%
P/EPS 6.57 6.94 8.22 -5.33 -12.48 -36.11 41.43 -70.60%
EY 15.22 14.41 12.16 -18.77 -8.01 -2.77 2.41 240.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.63 0.94 1.60 1.48 0.98 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 29/05/08 29/02/08 28/11/07 30/08/07 - -
Price 0.27 0.31 0.44 0.70 0.78 0.98 0.00 -
P/RPS 0.17 0.23 0.33 0.66 0.89 1.15 0.00 -
P/EPS 6.12 6.33 7.24 -4.49 -10.58 -54.44 0.00 -
EY 16.35 15.81 13.82 -22.26 -9.45 -1.84 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.57 0.83 1.35 1.26 1.48 0.00 -

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 ⃤ & 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