[KUB] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -95.6%
YoY- -14.73%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 796,208 535,783 357,782 198,241 867,605 554,181 362,316 68.78%
PBT 22,265 9,630 7,226 4,024 80,224 43,664 37,588 -29.40%
Tax -5,247 -1,738 -1,503 -787 -9,933 -4,233 -2,720 54.77%
NP 17,018 7,892 5,723 3,237 70,291 39,431 34,868 -37.92%
-
NP to SH 11,482 5,301 2,806 2,073 47,156 20,073 17,980 -25.78%
-
Tax Rate 23.57% 18.05% 20.80% 19.56% 12.38% 9.69% 7.24% -
Total Cost 779,190 527,891 352,059 195,004 797,314 514,750 327,448 77.95%
-
Net Worth 350,509 345,960 342,332 352,970 356,261 328,062 322,860 5.61%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 350,509 345,960 342,332 352,970 356,261 328,062 322,860 5.61%
NOSH 556,363 558,000 561,200 560,270 556,658 556,038 556,656 -0.03%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 2.14% 1.47% 1.60% 1.63% 8.10% 7.12% 9.62% -
ROE 3.28% 1.53% 0.82% 0.59% 13.24% 6.12% 5.57% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 143.11 96.02 63.75 35.38 155.86 99.67 65.09 68.84%
EPS 2.06 0.95 0.50 0.37 8.47 3.61 3.23 -25.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.62 0.61 0.63 0.64 0.59 0.58 5.65%
Adjusted Per Share Value based on latest NOSH - 560,270
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 142.88 96.15 64.20 35.57 155.69 99.45 65.02 68.78%
EPS 2.06 0.95 0.50 0.37 8.46 3.60 3.23 -25.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.629 0.6208 0.6143 0.6334 0.6393 0.5887 0.5794 5.61%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.67 0.49 0.45 0.51 0.47 0.51 0.55 -
P/RPS 0.47 0.51 0.71 1.44 0.30 0.51 0.85 -32.55%
P/EPS 32.47 51.58 90.00 137.84 5.55 14.13 17.03 53.57%
EY 3.08 1.94 1.11 0.73 18.02 7.08 5.87 -34.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.79 0.74 0.81 0.73 0.86 0.95 7.55%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 30/11/10 26/08/10 26/05/10 25/02/10 25/11/09 28/08/09 -
Price 0.71 0.51 0.47 0.44 0.47 0.49 0.51 -
P/RPS 0.50 0.53 0.74 1.24 0.30 0.49 0.78 -25.59%
P/EPS 34.40 53.68 94.00 118.92 5.55 13.57 15.79 67.81%
EY 2.91 1.86 1.06 0.84 18.02 7.37 6.33 -40.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.82 0.77 0.70 0.73 0.83 0.88 18.08%

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