[KUB] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 1.26%
YoY- -3.86%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 778,683 758,954 796,208 849,207 863,071 886,087 867,605 -6.97%
PBT 12,688 15,657 22,265 46,190 49,862 80,833 80,224 -70.85%
Tax -5,968 -5,742 -5,247 -7,438 -8,716 -9,401 -9,933 -28.86%
NP 6,720 9,915 17,018 38,752 41,146 71,432 70,291 -79.18%
-
NP to SH 2,411 4,373 11,482 32,384 31,982 46,798 47,156 -86.29%
-
Tax Rate 47.04% 36.67% 23.57% 16.10% 17.48% 11.63% 12.38% -
Total Cost 771,963 749,039 779,190 810,455 821,925 814,655 797,314 -2.13%
-
Net Worth 346,354 352,520 349,725 343,755 343,946 352,970 355,842 -1.79%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 346,354 352,520 349,725 343,755 343,946 352,970 355,842 -1.79%
NOSH 558,636 559,555 555,120 554,444 563,846 560,270 556,003 0.31%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 0.86% 1.31% 2.14% 4.56% 4.77% 8.06% 8.10% -
ROE 0.70% 1.24% 3.28% 9.42% 9.30% 13.26% 13.25% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 139.39 135.64 143.43 153.16 153.07 158.15 156.04 -7.26%
EPS 0.43 0.78 2.07 5.84 5.67 8.35 8.48 -86.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.63 0.63 0.62 0.61 0.63 0.64 -2.10%
Adjusted Per Share Value based on latest NOSH - 554,444
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 139.73 136.19 142.88 152.39 154.88 159.01 155.69 -6.97%
EPS 0.43 0.78 2.06 5.81 5.74 8.40 8.46 -86.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6215 0.6326 0.6276 0.6169 0.6172 0.6334 0.6386 -1.79%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.73 0.81 0.67 0.49 0.45 0.51 0.47 -
P/RPS 0.52 0.60 0.47 0.32 0.29 0.32 0.30 44.44%
P/EPS 169.14 103.65 32.39 8.39 7.93 6.11 5.54 882.97%
EY 0.59 0.96 3.09 11.92 12.60 16.38 18.05 -89.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.29 1.06 0.79 0.74 0.81 0.73 37.85%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 27/05/11 25/02/11 30/11/10 26/08/10 26/05/10 25/02/10 -
Price 0.60 0.71 0.71 0.51 0.47 0.44 0.47 -
P/RPS 0.43 0.52 0.50 0.33 0.31 0.28 0.30 27.20%
P/EPS 139.02 90.85 34.33 8.73 8.29 5.27 5.54 762.20%
EY 0.72 1.10 2.91 11.45 12.07 18.98 18.05 -88.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.13 1.13 0.82 0.77 0.70 0.73 20.92%

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