[KUB] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -69.65%
YoY- -71.27%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 867,605 738,908 724,632 719,036 892,508 908,613 744,776 10.68%
PBT 80,224 58,218 75,176 13,660 46,500 34,190 34,362 75.71%
Tax -9,933 -5,644 -5,440 -5,276 -9,593 -5,100 -4,542 68.24%
NP 70,291 52,574 69,736 8,384 36,907 29,090 29,820 76.84%
-
NP to SH 47,156 26,764 35,960 9,724 32,044 24,577 27,232 44.05%
-
Tax Rate 12.38% 9.69% 7.24% 38.62% 20.63% 14.92% 13.22% -
Total Cost 797,314 686,333 654,896 710,652 855,601 879,522 714,956 7.51%
-
Net Worth 356,261 328,062 322,860 314,924 317,207 306,288 300,107 12.07%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 356,261 328,062 322,860 314,924 317,207 306,288 300,107 12.07%
NOSH 556,658 556,038 556,656 552,500 556,504 556,888 555,755 0.10%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.10% 7.12% 9.62% 1.17% 4.14% 3.20% 4.00% -
ROE 13.24% 8.16% 11.14% 3.09% 10.10% 8.02% 9.07% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 155.86 132.89 130.18 130.14 160.38 163.16 134.01 10.56%
EPS 8.47 4.81 6.46 1.76 5.76 4.41 4.90 43.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.59 0.58 0.57 0.57 0.55 0.54 11.95%
Adjusted Per Share Value based on latest NOSH - 552,500
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 155.69 132.60 130.03 129.03 160.16 163.05 133.65 10.68%
EPS 8.46 4.80 6.45 1.74 5.75 4.41 4.89 43.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6393 0.5887 0.5794 0.5651 0.5692 0.5496 0.5385 12.08%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.47 0.51 0.55 0.28 0.26 0.29 0.34 -
P/RPS 0.30 0.38 0.42 0.22 0.16 0.18 0.25 12.88%
P/EPS 5.55 10.60 8.51 15.91 4.52 6.57 6.94 -13.80%
EY 18.02 9.44 11.75 6.29 22.15 15.22 14.41 16.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.86 0.95 0.49 0.46 0.53 0.63 10.29%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 28/08/09 27/05/09 26/02/09 27/11/08 29/08/08 -
Price 0.47 0.49 0.51 0.52 0.29 0.27 0.31 -
P/RPS 0.30 0.37 0.39 0.40 0.18 0.17 0.23 19.32%
P/EPS 5.55 10.18 7.89 29.55 5.04 6.12 6.33 -8.37%
EY 18.02 9.82 12.67 3.38 19.86 16.35 15.81 9.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.83 0.88 0.91 0.51 0.49 0.57 17.87%

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