[KUB] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 73.24%
YoY- 17.83%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 403,068 727,052 879,256 829,556 643,948 792,964 719,036 -9.19%
PBT 72,192 10,272 8,276 -14,656 -10,336 16,096 13,660 31.96%
Tax -29,988 -5,156 -7,860 -4,916 -5,128 -3,148 -5,276 33.57%
NP 42,204 5,116 416 -19,572 -15,464 12,948 8,384 30.89%
-
NP to SH 41,688 3,556 2,356 -16,552 -20,144 8,292 9,724 27.44%
-
Tax Rate 41.54% 50.19% 94.97% - - 19.56% 38.62% -
Total Cost 360,864 721,936 878,840 849,128 659,412 780,016 710,652 -10.67%
-
Net Worth 278,232 272,667 261,538 278,232 352,520 352,970 314,924 -2.04%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 278,232 272,667 261,538 278,232 352,520 352,970 314,924 -2.04%
NOSH 556,465 556,465 556,465 556,465 559,555 560,270 552,500 0.11%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 10.47% 0.70% 0.05% -2.36% -2.40% 1.63% 1.17% -
ROE 14.98% 1.30% 0.90% -5.95% -5.71% 2.35% 3.09% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 72.43 130.66 158.01 149.08 115.08 141.53 130.14 -9.30%
EPS 7.48 0.64 0.44 -2.96 -3.60 1.48 1.76 27.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.49 0.47 0.50 0.63 0.63 0.57 -2.15%
Adjusted Per Share Value based on latest NOSH - 556,465
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 72.37 130.55 157.88 148.95 115.63 142.38 129.11 -9.19%
EPS 7.49 0.64 0.42 -2.97 -3.62 1.49 1.75 27.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4996 0.4896 0.4696 0.4996 0.633 0.6338 0.5655 -2.04%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.41 0.425 0.405 0.63 0.81 0.51 0.28 -
P/RPS 0.57 0.33 0.26 0.42 0.70 0.36 0.22 17.18%
P/EPS 5.47 66.51 95.66 -21.18 -22.50 34.46 15.91 -16.29%
EY 18.27 1.50 1.05 -4.72 -4.44 2.90 6.29 19.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.87 0.86 1.26 1.29 0.81 0.49 8.95%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 26/05/14 27/05/13 30/05/12 27/05/11 26/05/10 27/05/09 -
Price 0.395 0.52 0.495 0.56 0.71 0.44 0.52 -
P/RPS 0.55 0.40 0.31 0.38 0.62 0.31 0.40 5.44%
P/EPS 5.27 81.37 116.91 -18.83 -19.72 29.73 29.55 -24.96%
EY 18.97 1.23 0.86 -5.31 -5.07 3.36 3.38 33.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.06 1.05 1.12 1.13 0.70 0.91 -2.32%

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