[KUB] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -18.82%
YoY- 131.05%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 867,605 765,229 882,436 881,308 892,508 903,755 725,142 12.66%
PBT 80,224 64,521 66,907 38,569 46,500 -20,929 -48,655 -
Tax -9,933 -10,001 -10,042 -8,947 -9,593 -16,056 -19,942 -37.08%
NP 70,291 54,520 56,865 29,622 36,907 -36,985 -68,597 -
-
NP to SH 47,156 33,684 36,408 26,014 32,044 -41,322 -71,795 -
-
Tax Rate 12.38% 15.50% 15.01% 23.20% 20.63% - - -
Total Cost 797,314 710,709 825,571 851,686 855,601 940,740 793,739 0.29%
-
Net Worth 355,842 324,965 323,240 314,924 316,975 304,586 299,322 12.18%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 355,842 324,965 323,240 314,924 316,975 304,586 299,322 12.18%
NOSH 556,003 550,789 557,311 552,500 556,097 553,793 554,301 0.20%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.10% 7.12% 6.44% 3.36% 4.14% -4.09% -9.46% -
ROE 13.25% 10.37% 11.26% 8.26% 10.11% -13.57% -23.99% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 156.04 138.93 158.34 159.51 160.49 163.19 130.82 12.43%
EPS 8.48 6.12 6.53 4.71 5.76 -7.46 -12.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.59 0.58 0.57 0.57 0.55 0.54 11.95%
Adjusted Per Share Value based on latest NOSH - 552,500
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 155.69 137.32 158.35 158.15 160.16 162.18 130.13 12.66%
EPS 8.46 6.04 6.53 4.67 5.75 -7.42 -12.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6386 0.5831 0.5801 0.5651 0.5688 0.5466 0.5371 12.19%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.47 0.51 0.55 0.28 0.26 0.29 0.34 -
P/RPS 0.30 0.37 0.35 0.18 0.16 0.18 0.26 9.98%
P/EPS 5.54 8.34 8.42 5.95 4.51 -3.89 -2.63 -
EY 18.05 11.99 11.88 16.82 22.16 -25.73 -38.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.86 0.95 0.49 0.46 0.53 0.63 10.29%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 28/08/09 27/05/09 26/02/09 27/11/08 29/08/08 -
Price 0.47 0.49 0.51 0.52 0.29 0.27 0.31 -
P/RPS 0.30 0.35 0.32 0.33 0.18 0.17 0.24 15.99%
P/EPS 5.54 8.01 7.81 11.04 5.03 -3.62 -2.39 -
EY 18.05 12.48 12.81 9.05 19.87 -27.64 -41.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.83 0.88 0.91 0.51 0.49 0.57 17.87%

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