[KUB] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -313.1%
YoY- -337.92%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 714,377 738,908 908,613 484,322 787,384 749,294 749,290 -0.79%
PBT 12,840 58,218 34,190 -42,160 18,165 -16,453 55,317 -21.59%
Tax -2,317 -5,644 -5,100 2,164 -5,590 -6,782 -9,364 -20.75%
NP 10,522 52,574 29,090 -39,996 12,574 -23,236 45,953 -21.77%
-
NP to SH 7,068 26,764 24,577 -40,789 17,144 -20,509 45,953 -26.79%
-
Tax Rate 18.05% 9.69% 14.92% - 30.77% - 16.93% -
Total Cost 703,854 686,333 879,522 524,318 774,809 772,530 703,337 0.01%
-
Net Worth 345,960 328,062 306,288 342,984 529,123 407,523 415,426 -3.00%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 345,960 328,062 306,288 342,984 529,123 407,523 415,426 -3.00%
NOSH 558,000 556,038 556,888 553,200 687,173 536,215 512,872 1.41%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 1.47% 7.12% 3.20% -8.26% 1.60% -3.10% 6.13% -
ROE 2.04% 8.16% 8.02% -11.89% 3.24% -5.03% 11.06% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 128.02 132.89 163.16 87.55 114.58 139.74 146.10 -2.17%
EPS 1.27 4.81 4.41 -7.37 3.16 -4.33 8.96 -27.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.59 0.55 0.62 0.77 0.76 0.81 -4.35%
Adjusted Per Share Value based on latest NOSH - 554,125
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 128.19 132.60 163.05 86.91 141.30 134.46 134.46 -0.79%
EPS 1.27 4.80 4.41 -7.32 3.08 -3.68 8.25 -26.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6208 0.5887 0.5496 0.6155 0.9495 0.7313 0.7455 -3.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.49 0.51 0.29 0.92 0.38 0.47 0.61 -
P/RPS 0.38 0.38 0.18 1.05 0.33 0.34 0.42 -1.65%
P/EPS 38.68 10.60 6.57 -12.48 15.23 -12.29 6.81 33.55%
EY 2.59 9.44 15.22 -8.01 6.57 -8.14 14.69 -25.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.86 0.53 1.48 0.49 0.62 0.75 0.86%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 25/11/09 27/11/08 28/11/07 14/11/06 25/11/05 10/11/04 -
Price 0.51 0.49 0.27 0.78 0.46 0.37 0.55 -
P/RPS 0.40 0.37 0.17 0.89 0.40 0.26 0.38 0.85%
P/EPS 40.26 10.18 6.12 -10.58 18.44 -9.67 6.14 36.79%
EY 2.48 9.82 16.35 -9.45 5.42 -10.34 16.29 -26.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.83 0.49 1.26 0.60 0.49 0.68 3.16%

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