[KUB] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -12.32%
YoY- 60.09%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 312,150 527,016 679,252 604,249 521,896 535,783 554,181 -9.11%
PBT 17,780 13,125 10,696 -5,879 -14,255 9,630 43,664 -13.90%
Tax -15,584 -5,412 -4,261 -1,864 -2,572 -1,738 -4,233 24.24%
NP 2,196 7,713 6,435 -7,743 -16,827 7,892 39,431 -38.18%
-
NP to SH 1,333 5,706 7,150 -7,632 -19,123 5,301 20,073 -36.35%
-
Tax Rate 87.65% 41.23% 39.84% - - 18.05% 9.69% -
Total Cost 309,954 519,303 672,817 611,992 538,723 527,891 514,750 -8.10%
-
Net Worth 272,667 278,232 272,667 272,667 322,422 345,960 328,062 -3.03%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 272,667 278,232 272,667 272,667 322,422 345,960 328,062 -3.03%
NOSH 556,465 556,465 556,465 556,465 555,901 558,000 556,038 0.01%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 0.70% 1.46% 0.95% -1.28% -3.22% 1.47% 7.12% -
ROE 0.49% 2.05% 2.62% -2.80% -5.93% 1.53% 6.12% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 56.10 94.71 122.07 108.59 93.88 96.02 99.67 -9.13%
EPS 0.24 1.03 1.28 -1.37 -3.44 0.95 3.61 -36.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.50 0.49 0.49 0.58 0.62 0.59 -3.04%
Adjusted Per Share Value based on latest NOSH - 556,465
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 56.02 94.57 121.89 108.43 93.65 96.15 99.45 -9.11%
EPS 0.24 1.02 1.28 -1.37 -3.43 0.95 3.60 -36.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4893 0.4993 0.4893 0.4893 0.5786 0.6208 0.5887 -3.03%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.33 0.57 0.465 0.47 0.53 0.49 0.51 -
P/RPS 0.59 0.60 0.38 0.43 0.56 0.51 0.51 2.45%
P/EPS 137.76 55.59 36.19 -34.27 -15.41 51.58 14.13 46.13%
EY 0.73 1.80 2.76 -2.92 -6.49 1.94 7.08 -31.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.14 0.95 0.96 0.91 0.79 0.86 -4.07%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 25/11/14 28/11/13 27/11/12 30/11/11 30/11/10 25/11/09 -
Price 0.31 0.54 0.425 0.45 0.68 0.51 0.49 -
P/RPS 0.55 0.57 0.35 0.41 0.72 0.53 0.49 1.94%
P/EPS 129.41 52.66 33.08 -32.81 -19.77 53.68 13.57 45.59%
EY 0.77 1.90 3.02 -3.05 -5.06 1.86 7.37 -31.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.08 0.87 0.92 1.17 0.82 0.83 -4.48%

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