[KUB] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 62.45%
YoY- -75.65%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 695,861 680,514 643,948 796,208 714,377 715,564 792,964 -8.33%
PBT -19,006 -4,702 -10,336 22,265 12,840 14,452 16,096 -
Tax -3,429 -4,448 -5,128 -5,247 -2,317 -3,006 -3,148 5.86%
NP -22,436 -9,150 -15,464 17,018 10,522 11,446 12,948 -
-
NP to SH -25,497 -12,530 -20,144 11,482 7,068 5,612 8,292 -
-
Tax Rate - - - 23.57% 18.05% 20.80% 19.56% -
Total Cost 718,297 689,664 659,412 779,190 703,854 704,118 780,016 -5.34%
-
Net Worth 322,422 343,743 352,520 350,509 345,960 342,332 352,970 -5.85%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 322,422 343,743 352,520 350,509 345,960 342,332 352,970 -5.85%
NOSH 555,901 554,424 559,555 556,363 558,000 561,200 560,270 -0.52%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -3.22% -1.34% -2.40% 2.14% 1.47% 1.60% 1.63% -
ROE -7.91% -3.65% -5.71% 3.28% 2.04% 1.64% 2.35% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 125.18 122.74 115.08 143.11 128.02 127.51 141.53 -7.85%
EPS -4.59 -2.26 -3.60 2.06 1.27 1.00 1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.62 0.63 0.63 0.62 0.61 0.63 -5.35%
Adjusted Per Share Value based on latest NOSH - 555,120
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 124.95 122.19 115.63 142.97 128.27 128.49 142.38 -8.33%
EPS -4.58 -2.25 -3.62 2.06 1.27 1.01 1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5789 0.6172 0.633 0.6294 0.6212 0.6147 0.6338 -5.85%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.53 0.73 0.81 0.67 0.49 0.45 0.51 -
P/RPS 0.42 0.59 0.70 0.47 0.38 0.35 0.36 10.81%
P/EPS -11.56 -32.30 -22.50 32.47 38.68 45.00 34.46 -
EY -8.65 -3.10 -4.44 3.08 2.59 2.22 2.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.18 1.29 1.06 0.79 0.74 0.81 8.06%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 26/08/11 27/05/11 25/02/11 30/11/10 26/08/10 26/05/10 -
Price 0.68 0.60 0.71 0.71 0.51 0.47 0.44 -
P/RPS 0.54 0.49 0.62 0.50 0.40 0.37 0.31 44.72%
P/EPS -14.83 -26.55 -19.72 34.40 40.26 47.00 29.73 -
EY -6.75 -3.77 -5.07 2.91 2.48 2.13 3.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.97 1.13 1.13 0.82 0.77 0.70 40.79%

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