[KUB] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 14.32%
YoY- -38.75%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 881,308 892,508 903,755 725,142 649,306 666,768 619,816 26.42%
PBT 38,569 46,500 -20,929 -48,655 -62,404 -69,920 -80,675 -
Tax -8,947 -9,593 -16,056 -19,942 -18,358 -18,881 -11,077 -13.25%
NP 29,622 36,907 -36,985 -68,597 -80,762 -88,801 -91,752 -
-
NP to SH 26,014 32,044 -41,322 -71,795 -83,794 -90,348 -89,957 -
-
Tax Rate 23.20% 20.63% - - - - - -
Total Cost 851,686 855,601 940,740 793,739 730,068 755,569 711,568 12.71%
-
Net Worth 314,924 316,975 304,586 299,322 295,021 295,022 343,557 -5.63%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 314,924 316,975 304,586 299,322 295,021 295,022 343,557 -5.63%
NOSH 552,500 556,097 553,793 554,301 556,644 556,645 554,125 -0.19%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 3.36% 4.14% -4.09% -9.46% -12.44% -13.32% -14.80% -
ROE 8.26% 10.11% -13.57% -23.99% -28.40% -30.62% -26.18% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 159.51 160.49 163.19 130.82 116.65 119.78 111.85 26.67%
EPS 4.71 5.76 -7.46 -12.95 -15.05 -16.23 -16.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.57 0.55 0.54 0.53 0.53 0.62 -5.44%
Adjusted Per Share Value based on latest NOSH - 554,301
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 158.15 160.16 162.18 130.13 116.52 119.65 111.23 26.41%
EPS 4.67 5.75 -7.42 -12.88 -15.04 -16.21 -16.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5651 0.5688 0.5466 0.5371 0.5294 0.5294 0.6165 -5.63%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.28 0.26 0.29 0.34 0.50 0.83 0.92 -
P/RPS 0.18 0.16 0.18 0.26 0.43 0.69 0.82 -63.57%
P/EPS 5.95 4.51 -3.89 -2.63 -3.32 -5.11 -5.67 -
EY 16.82 22.16 -25.73 -38.10 -30.11 -19.56 -17.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.46 0.53 0.63 0.94 1.57 1.48 -52.10%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 26/02/09 27/11/08 29/08/08 29/05/08 - - -
Price 0.52 0.29 0.27 0.31 0.44 0.00 0.00 -
P/RPS 0.33 0.18 0.17 0.24 0.38 0.00 0.00 -
P/EPS 11.04 5.03 -3.62 -2.39 -2.92 0.00 0.00 -
EY 9.05 19.87 -27.64 -41.78 -34.21 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.51 0.49 0.57 0.83 0.00 0.00 -

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