[KUB] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 73.24%
YoY- 17.83%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 806,762 805,665 825,242 829,556 708,500 695,861 680,514 11.95%
PBT -14,711 -7,838 -13,114 -14,656 -51,723 -19,006 -4,702 113.17%
Tax -1,844 -2,485 -3,514 -4,916 -7,863 -3,429 -4,448 -44.25%
NP -16,555 -10,324 -16,628 -19,572 -59,586 -22,436 -9,150 48.21%
-
NP to SH -16,714 -10,176 -13,590 -16,552 -61,865 -25,497 -12,530 21.07%
-
Tax Rate - - - - - - - -
Total Cost 823,317 815,989 841,870 849,128 768,086 718,297 689,664 12.47%
-
Net Worth 267,103 272,667 278,232 278,232 283,797 322,422 343,743 -15.41%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 267,103 272,667 278,232 278,232 283,797 322,422 343,743 -15.41%
NOSH 556,465 556,465 556,465 556,465 556,465 555,901 554,424 0.24%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -2.05% -1.28% -2.01% -2.36% -8.41% -3.22% -1.34% -
ROE -6.26% -3.73% -4.88% -5.95% -21.80% -7.91% -3.65% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 144.98 144.78 148.30 149.08 127.32 125.18 122.74 11.68%
EPS -3.00 -1.83 -2.44 -2.96 -11.12 -4.59 -2.26 20.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.49 0.50 0.50 0.51 0.58 0.62 -15.62%
Adjusted Per Share Value based on latest NOSH - 556,465
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 144.77 144.58 148.09 148.86 127.14 124.87 122.12 11.95%
EPS -3.00 -1.83 -2.44 -2.97 -11.10 -4.58 -2.25 21.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4793 0.4893 0.4993 0.4993 0.5093 0.5786 0.6168 -15.41%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.41 0.47 0.52 0.63 0.68 0.53 0.73 -
P/RPS 0.28 0.32 0.35 0.42 0.53 0.42 0.59 -39.02%
P/EPS -13.65 -25.70 -21.29 -21.18 -6.12 -11.56 -32.30 -43.53%
EY -7.33 -3.89 -4.70 -4.72 -16.35 -8.65 -3.10 77.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.96 1.04 1.26 1.33 0.91 1.18 -19.56%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 27/11/12 27/08/12 30/05/12 29/02/12 30/11/11 26/08/11 -
Price 0.365 0.45 0.51 0.56 0.71 0.68 0.60 -
P/RPS 0.25 0.31 0.34 0.38 0.56 0.54 0.49 -36.01%
P/EPS -12.15 -24.61 -20.88 -18.83 -6.39 -14.83 -26.55 -40.47%
EY -8.23 -4.06 -4.79 -5.31 -15.66 -6.75 -3.77 67.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.92 1.02 1.12 1.39 1.17 0.97 -14.94%

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