[KUB] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 40.0%
YoY- 47.16%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 849,207 863,071 886,087 867,605 765,229 882,436 881,308 -2.44%
PBT 46,190 49,862 80,833 80,224 64,521 66,907 38,569 12.76%
Tax -7,438 -8,716 -9,401 -9,933 -10,001 -10,042 -8,947 -11.57%
NP 38,752 41,146 71,432 70,291 54,520 56,865 29,622 19.59%
-
NP to SH 32,384 31,982 46,798 47,156 33,684 36,408 26,014 15.70%
-
Tax Rate 16.10% 17.48% 11.63% 12.38% 15.50% 15.01% 23.20% -
Total Cost 810,455 821,925 814,655 797,314 710,709 825,571 851,686 -3.25%
-
Net Worth 343,755 343,946 352,970 355,842 324,965 323,240 314,924 6.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 343,755 343,946 352,970 355,842 324,965 323,240 314,924 6.00%
NOSH 554,444 563,846 560,270 556,003 550,789 557,311 552,500 0.23%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.56% 4.77% 8.06% 8.10% 7.12% 6.44% 3.36% -
ROE 9.42% 9.30% 13.26% 13.25% 10.37% 11.26% 8.26% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 153.16 153.07 158.15 156.04 138.93 158.34 159.51 -2.66%
EPS 5.84 5.67 8.35 8.48 6.12 6.53 4.71 15.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.61 0.63 0.64 0.59 0.58 0.57 5.76%
Adjusted Per Share Value based on latest NOSH - 556,003
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 152.39 154.88 159.01 155.69 137.32 158.35 158.15 -2.44%
EPS 5.81 5.74 8.40 8.46 6.04 6.53 4.67 15.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6169 0.6172 0.6334 0.6386 0.5831 0.5801 0.5651 6.01%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.49 0.45 0.51 0.47 0.51 0.55 0.28 -
P/RPS 0.32 0.29 0.32 0.30 0.37 0.35 0.18 46.70%
P/EPS 8.39 7.93 6.11 5.54 8.34 8.42 5.95 25.72%
EY 11.92 12.60 16.38 18.05 11.99 11.88 16.82 -20.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.74 0.81 0.73 0.86 0.95 0.49 37.45%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 26/08/10 26/05/10 25/02/10 25/11/09 28/08/09 27/05/09 -
Price 0.51 0.47 0.44 0.47 0.49 0.51 0.52 -
P/RPS 0.33 0.31 0.28 0.30 0.35 0.32 0.33 0.00%
P/EPS 8.73 8.29 5.27 5.54 8.01 7.81 11.04 -14.47%
EY 11.45 12.07 18.98 18.05 12.48 12.81 9.05 16.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.77 0.70 0.73 0.83 0.88 0.91 -6.70%

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