[KUB] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
10-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 15.03%
YoY- 119.11%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 795,714 805,118 799,821 772,827 713,274 665,348 625,281 17.44%
PBT -63,015 -38,740 -9,979 54,504 47,287 21,037 -20,139 114.07%
Tax -7,571 -8,209 -8,071 -13,283 -11,452 -10,279 -9,476 -13.90%
NP -70,586 -46,949 -18,050 41,221 35,835 10,758 -29,615 78.52%
-
NP to SH -69,927 -46,949 -18,050 41,221 35,835 10,758 -29,615 77.41%
-
Tax Rate - - - 24.37% 24.22% 48.86% - -
Total Cost 866,300 852,067 817,871 731,606 677,439 654,590 654,896 20.52%
-
Net Worth 411,107 398,815 393,028 417,010 411,018 373,054 347,915 11.78%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 411,107 398,815 393,028 417,010 411,018 373,054 347,915 11.78%
NOSH 533,905 531,754 517,142 514,827 507,430 504,128 504,225 3.89%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -8.87% -5.83% -2.26% 5.33% 5.02% 1.62% -4.74% -
ROE -17.01% -11.77% -4.59% 9.88% 8.72% 2.88% -8.51% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 149.04 151.41 154.66 150.11 140.57 131.98 124.01 13.05%
EPS -13.10 -8.83 -3.49 8.01 7.06 2.13 -5.87 70.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.75 0.76 0.81 0.81 0.74 0.69 7.59%
Adjusted Per Share Value based on latest NOSH - 514,827
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 142.79 144.48 143.53 138.68 128.00 119.40 112.21 17.44%
EPS -12.55 -8.42 -3.24 7.40 6.43 1.93 -5.31 77.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7377 0.7157 0.7053 0.7483 0.7376 0.6694 0.6243 11.78%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.46 0.62 0.73 0.61 0.68 0.62 0.60 -
P/RPS 0.31 0.41 0.47 0.41 0.48 0.47 0.48 -25.30%
P/EPS -3.51 -7.02 -20.91 7.62 9.63 29.05 -10.22 -50.98%
EY -28.47 -14.24 -4.78 13.13 10.39 3.44 -9.79 103.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.83 0.96 0.75 0.84 0.84 0.87 -21.95%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 19/08/05 19/05/05 28/02/05 10/11/04 01/09/04 28/05/04 19/02/04 -
Price 0.50 0.46 0.55 0.55 0.67 0.68 0.76 -
P/RPS 0.34 0.30 0.36 0.37 0.48 0.52 0.61 -32.29%
P/EPS -3.82 -5.21 -15.76 6.87 9.49 31.87 -12.94 -55.69%
EY -26.19 -19.19 -6.35 14.56 10.54 3.14 -7.73 125.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.61 0.72 0.68 0.83 0.92 1.10 -29.60%

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