[KUB] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 35.36%
YoY- -84.39%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 463,485 412,621 340,257 357,782 362,316 372,388 232,783 12.15%
PBT 6,182 -6,557 -2,351 7,226 37,588 17,181 -12,357 -
Tax -4,034 -1,757 -2,224 -1,503 -2,720 -2,271 7,063 -
NP 2,148 -8,314 -4,575 5,723 34,868 14,910 -5,294 -
-
NP to SH 3,251 -6,795 -6,265 2,806 17,980 13,616 -4,937 -
-
Tax Rate 65.25% - - 20.80% 7.24% 13.22% - -
Total Cost 461,337 420,935 344,832 352,059 327,448 357,478 238,077 11.64%
-
Net Worth 267,103 278,232 343,743 342,332 322,860 300,107 362,046 -4.93%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 267,103 278,232 343,743 342,332 322,860 300,107 362,046 -4.93%
NOSH 556,465 556,465 554,424 561,200 556,656 555,755 548,555 0.23%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 0.46% -2.01% -1.34% 1.60% 9.62% 4.00% -2.27% -
ROE 1.22% -2.44% -1.82% 0.82% 5.57% 4.54% -1.36% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 83.29 74.15 61.37 63.75 65.09 67.01 42.44 11.88%
EPS 0.58 -1.22 -1.13 0.50 3.23 2.45 -0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.50 0.62 0.61 0.58 0.54 0.66 -5.16%
Adjusted Per Share Value based on latest NOSH - 563,846
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 83.17 74.04 61.06 64.20 65.02 66.82 41.77 12.15%
EPS 0.58 -1.22 -1.12 0.50 3.23 2.44 -0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4793 0.4993 0.6168 0.6143 0.5794 0.5385 0.6497 -4.93%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.475 0.52 0.73 0.45 0.55 0.34 0.65 -
P/RPS 0.57 0.70 1.19 0.71 0.85 0.51 1.53 -15.16%
P/EPS 81.30 -42.58 -64.60 90.00 17.03 13.88 -72.22 -
EY 1.23 -2.35 -1.55 1.11 5.87 7.21 -1.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.04 1.18 0.74 0.95 0.63 0.98 0.16%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 06/08/13 27/08/12 26/08/11 26/08/10 28/08/09 29/08/08 30/08/07 -
Price 0.50 0.51 0.60 0.47 0.51 0.31 0.98 -
P/RPS 0.60 0.69 0.98 0.74 0.78 0.46 2.31 -20.10%
P/EPS 85.58 -41.77 -53.10 94.00 15.79 12.65 -108.89 -
EY 1.17 -2.39 -1.88 1.06 6.33 7.90 -0.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.02 0.97 0.77 0.88 0.57 1.48 -5.70%

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