[KUB] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 19.53%
YoY- -105.38%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 713,274 665,348 625,281 590,763 588,440 543,350 515,691 24.16%
PBT 47,287 21,037 -20,139 -209,031 -262,145 -271,437 -274,031 -
Tax -11,452 -10,279 -9,476 -6,683 -5,912 -4,435 -4,067 99.53%
NP 35,835 10,758 -29,615 -215,714 -268,057 -275,872 -278,098 -
-
NP to SH 35,835 10,758 -29,615 -215,714 -268,057 -275,872 -278,098 -
-
Tax Rate 24.22% 48.86% - - - - - -
Total Cost 677,439 654,590 654,896 806,477 856,497 819,222 793,789 -10.03%
-
Net Worth 411,018 373,054 347,915 332,862 338,657 347,696 373,382 6.61%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 411,018 373,054 347,915 332,862 338,657 347,696 373,382 6.61%
NOSH 507,430 504,128 504,225 504,337 505,458 503,908 504,570 0.37%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 5.02% 1.62% -4.74% -36.51% -45.55% -50.77% -53.93% -
ROE 8.72% 2.88% -8.51% -64.81% -79.15% -79.34% -74.48% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 140.57 131.98 124.01 117.14 116.42 107.83 102.20 23.70%
EPS 7.06 2.13 -5.87 -42.77 -53.03 -54.75 -55.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.74 0.69 0.66 0.67 0.69 0.74 6.21%
Adjusted Per Share Value based on latest NOSH - 504,337
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 128.00 119.40 112.21 106.01 105.60 97.50 92.54 24.16%
EPS 6.43 1.93 -5.31 -38.71 -48.10 -49.51 -49.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7376 0.6694 0.6243 0.5973 0.6077 0.6239 0.67 6.62%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.68 0.62 0.60 0.58 0.56 0.47 0.46 -
P/RPS 0.48 0.47 0.48 0.50 0.48 0.44 0.45 4.40%
P/EPS 9.63 29.05 -10.22 -1.36 -1.06 -0.86 -0.83 -
EY 10.39 3.44 -9.79 -73.74 -94.70 -116.48 -119.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.84 0.87 0.88 0.84 0.68 0.62 22.46%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 01/09/04 28/05/04 19/02/04 13/11/03 22/08/03 29/05/03 27/02/03 -
Price 0.67 0.68 0.76 0.63 0.63 0.55 0.49 -
P/RPS 0.48 0.52 0.61 0.54 0.54 0.51 0.48 0.00%
P/EPS 9.49 31.87 -12.94 -1.47 -1.19 -1.00 -0.89 -
EY 10.54 3.14 -7.73 -67.89 -84.18 -99.54 -112.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.92 1.10 0.95 0.94 0.80 0.66 16.52%

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