[KUB] QoQ 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- -92.35%
YoY- -14.73%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 260,425 178,001 159,541 198,241 313,424 191,865 182,557 26.64%
PBT 12,635 2,404 3,202 4,024 36,560 6,076 34,173 -48.39%
Tax -3,509 -235 -716 -787 -5,700 -1,513 -1,401 84.12%
NP 9,126 2,169 2,486 3,237 30,860 4,563 32,772 -57.25%
-
NP to SH 6,181 2,495 733 2,073 27,083 2,093 15,549 -45.84%
-
Tax Rate 27.77% 9.78% 22.36% 19.56% 15.59% 24.90% 4.10% -
Total Cost 251,299 175,832 157,055 195,004 282,564 187,302 149,785 41.06%
-
Net Worth 349,725 343,755 343,946 352,970 355,842 324,965 323,240 5.37%
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 349,725 343,755 343,946 352,970 355,842 324,965 323,240 5.37%
NOSH 555,120 554,444 563,846 560,270 556,003 550,789 557,311 -0.26%
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 3.50% 1.22% 1.56% 1.63% 9.85% 2.38% 17.95% -
ROE 1.77% 0.73% 0.21% 0.59% 7.61% 0.64% 4.81% -
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 46.91 32.10 28.30 35.38 56.37 34.83 32.76 26.95%
EPS 1.11 0.45 0.13 0.37 4.87 0.38 2.79 -45.81%
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 46.73 31.94 28.63 35.57 56.24 34.43 32.76 26.63%
EPS 1.11 0.45 0.13 0.37 4.86 0.38 2.79 -45.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6276 0.6169 0.6172 0.6334 0.6386 0.5831 0.5801 5.37%
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 1.43 1.53 1.59 1.44 0.83 1.46 1.68 -10.15%
P/EPS 60.17 108.89 346.15 137.84 9.65 134.21 19.71 110.01%
EY 1.66 0.92 0.29 0.73 10.36 0.75 5.07 -52.39%
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 1.51 1.59 1.66 1.24 0.83 1.41 1.56 -2.14%
P/EPS 63.77 113.33 361.54 118.92 9.65 128.95 18.28 129.49%
EY 1.57 0.88 0.28 0.84 10.36 0.78 5.47 -56.38%
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