[KUB] YoY Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
23-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 64.98%
YoY- 67.96%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 749,290 552,562 452,466 386,368 434,205 303,397 369,004 -0.75%
PBT 55,317 -44,206 -130,873 -9,758 -42,861 164,225 -43,564 -
Tax -9,364 -4,288 -800 9,758 42,861 -7,344 43,564 -
NP 45,953 -48,494 -131,673 0 0 156,881 0 -100.00%
-
NP to SH 45,953 -48,494 -131,673 -16,588 -51,766 156,881 -50,204 -
-
Tax Rate 16.93% - - - - 4.47% - -
Total Cost 703,337 601,057 584,139 386,368 434,205 146,516 369,004 -0.68%
-
Net Worth 415,426 332,938 504,624 639,678 721,973 752,424 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 415,426 332,938 504,624 639,678 721,973 752,424 0 -100.00%
NOSH 512,872 504,452 504,624 503,684 504,876 504,982 502,040 -0.02%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 6.13% -8.78% -29.10% 0.00% 0.00% 51.71% 0.00% -
ROE 11.06% -14.57% -26.09% -2.59% -7.17% 20.85% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 146.10 109.54 89.66 76.71 86.00 60.08 73.50 -0.72%
EPS 8.96 -9.61 -26.09 -3.29 -10.25 31.07 -10.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.66 1.00 1.27 1.43 1.49 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 504,394
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 134.46 99.16 81.19 69.33 77.92 54.44 66.22 -0.75%
EPS 8.25 -8.70 -23.63 -2.98 -9.29 28.15 -9.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7455 0.5975 0.9055 1.1479 1.2956 1.3502 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 0.61 0.58 0.53 0.65 1.32 0.00 0.00 -
P/RPS 0.42 0.53 0.59 0.85 1.53 0.00 0.00 -100.00%
P/EPS 6.81 -6.03 -2.03 -19.74 -12.87 0.00 0.00 -100.00%
EY 14.69 -16.57 -49.23 -5.07 -7.77 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.88 0.53 0.51 0.92 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 10/11/04 13/11/03 29/11/02 23/11/01 30/11/00 18/11/99 - -
Price 0.55 0.63 0.51 0.86 1.22 0.00 0.00 -
P/RPS 0.38 0.58 0.57 1.12 1.42 0.00 0.00 -100.00%
P/EPS 6.14 -6.55 -1.95 -26.11 -11.90 0.00 0.00 -100.00%
EY 16.29 -15.26 -51.16 -3.83 -8.40 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.95 0.51 0.68 0.85 0.00 0.00 -100.00%

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