[KUB] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 76.19%
YoY- 47.16%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 714,377 715,564 792,964 867,605 738,908 724,632 719,036 -0.43%
PBT 12,840 14,452 16,096 80,224 58,218 75,176 13,660 -4.03%
Tax -2,317 -3,006 -3,148 -9,933 -5,644 -5,440 -5,276 -42.19%
NP 10,522 11,446 12,948 70,291 52,574 69,736 8,384 16.33%
-
NP to SH 7,068 5,612 8,292 47,156 26,764 35,960 9,724 -19.14%
-
Tax Rate 18.05% 20.80% 19.56% 12.38% 9.69% 7.24% 38.62% -
Total Cost 703,854 704,118 780,016 797,314 686,333 654,896 710,652 -0.63%
-
Net Worth 345,960 342,332 352,970 356,261 328,062 322,860 314,924 6.46%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 345,960 342,332 352,970 356,261 328,062 322,860 314,924 6.46%
NOSH 558,000 561,200 560,270 556,658 556,038 556,656 552,500 0.66%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.47% 1.60% 1.63% 8.10% 7.12% 9.62% 1.17% -
ROE 2.04% 1.64% 2.35% 13.24% 8.16% 11.14% 3.09% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 128.02 127.51 141.53 155.86 132.89 130.18 130.14 -1.08%
EPS 1.27 1.00 1.48 8.47 4.81 6.46 1.76 -19.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.61 0.63 0.64 0.59 0.58 0.57 5.76%
Adjusted Per Share Value based on latest NOSH - 556,003
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 128.19 128.41 142.30 155.69 132.60 130.03 129.03 -0.43%
EPS 1.27 1.01 1.49 8.46 4.80 6.45 1.74 -18.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6208 0.6143 0.6334 0.6393 0.5887 0.5794 0.5651 6.46%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.49 0.45 0.51 0.47 0.51 0.55 0.28 -
P/RPS 0.38 0.35 0.36 0.30 0.38 0.42 0.22 43.91%
P/EPS 38.68 45.00 34.46 5.55 10.60 8.51 15.91 80.70%
EY 2.59 2.22 2.90 18.02 9.44 11.75 6.29 -44.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.74 0.81 0.73 0.86 0.95 0.49 37.45%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 26/08/10 26/05/10 25/02/10 25/11/09 28/08/09 27/05/09 -
Price 0.51 0.47 0.44 0.47 0.49 0.51 0.52 -
P/RPS 0.40 0.37 0.31 0.30 0.37 0.39 0.40 0.00%
P/EPS 40.26 47.00 29.73 5.55 10.18 7.89 29.55 22.87%
EY 2.48 2.13 3.36 18.02 9.82 12.67 3.38 -18.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.77 0.70 0.73 0.83 0.88 0.91 -6.70%

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