[KUB] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
14-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 2757.33%
YoY- 183.59%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 738,908 908,613 484,322 787,384 749,294 749,290 552,562 4.95%
PBT 58,218 34,190 -42,160 18,165 -16,453 55,317 -44,206 -
Tax -5,644 -5,100 2,164 -5,590 -6,782 -9,364 -4,288 4.68%
NP 52,574 29,090 -39,996 12,574 -23,236 45,953 -48,494 -
-
NP to SH 26,764 24,577 -40,789 17,144 -20,509 45,953 -48,494 -
-
Tax Rate 9.69% 14.92% - 30.77% - 16.93% - -
Total Cost 686,333 879,522 524,318 774,809 772,530 703,337 601,057 2.23%
-
Net Worth 328,062 306,288 342,984 529,123 407,523 415,426 332,938 -0.24%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 328,062 306,288 342,984 529,123 407,523 415,426 332,938 -0.24%
NOSH 556,038 556,888 553,200 687,173 536,215 512,872 504,452 1.63%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 7.12% 3.20% -8.26% 1.60% -3.10% 6.13% -8.78% -
ROE 8.16% 8.02% -11.89% 3.24% -5.03% 11.06% -14.57% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 132.89 163.16 87.55 114.58 139.74 146.10 109.54 3.26%
EPS 4.81 4.41 -7.37 3.16 -4.33 8.96 -9.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.55 0.62 0.77 0.76 0.81 0.66 -1.84%
Adjusted Per Share Value based on latest NOSH - 600,692
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 132.60 163.05 86.91 141.30 134.46 134.46 99.16 4.95%
EPS 4.80 4.41 -7.32 3.08 -3.68 8.25 -8.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5887 0.5496 0.6155 0.9495 0.7313 0.7455 0.5975 -0.24%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.51 0.29 0.92 0.38 0.47 0.61 0.58 -
P/RPS 0.38 0.18 1.05 0.33 0.34 0.42 0.53 -5.38%
P/EPS 10.60 6.57 -12.48 15.23 -12.29 6.81 -6.03 -
EY 9.44 15.22 -8.01 6.57 -8.14 14.69 -16.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.53 1.48 0.49 0.62 0.75 0.88 -0.38%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 27/11/08 28/11/07 14/11/06 25/11/05 10/11/04 13/11/03 -
Price 0.49 0.27 0.78 0.46 0.37 0.55 0.63 -
P/RPS 0.37 0.17 0.89 0.40 0.26 0.38 0.58 -7.21%
P/EPS 10.18 6.12 -10.58 18.44 -9.67 6.14 -6.55 -
EY 9.82 16.35 -9.45 5.42 -10.34 16.29 -15.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.49 1.26 0.60 0.49 0.68 0.95 -2.22%

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