[KUB] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 104.25%
YoY- 141.72%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 198,241 179,759 182,909 208,421 221,008 172,080 166,783 2.92%
PBT 4,024 3,415 6,409 3,830 -2,863 -4,743 24,018 -25.74%
Tax -787 -1,319 2,972 -2,488 -1,708 -1,319 -1,181 -6.53%
NP 3,237 2,096 9,381 1,342 -4,571 -6,062 22,837 -27.78%
-
NP to SH 2,073 2,431 8,461 1,907 -4,571 -6,062 22,837 -32.94%
-
Tax Rate 19.56% 38.62% -46.37% 64.96% - - 4.92% -
Total Cost 195,004 177,663 173,528 207,079 225,579 178,142 143,946 5.18%
-
Net Worth 352,970 314,924 295,021 0 402,683 398,815 373,054 -0.91%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 352,970 314,924 295,021 0 402,683 398,815 373,054 -0.91%
NOSH 560,270 552,500 556,644 544,857 544,166 531,754 504,128 1.77%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 1.63% 1.17% 5.13% 0.64% -2.07% -3.52% 13.69% -
ROE 0.59% 0.77% 2.87% 0.00% -1.14% -1.52% 6.12% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 35.38 32.54 32.86 38.25 40.61 32.36 33.08 1.12%
EPS 0.37 0.44 1.52 0.35 -0.84 -1.14 4.53 -34.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.57 0.53 0.00 0.74 0.75 0.74 -2.64%
Adjusted Per Share Value based on latest NOSH - 544,857
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 35.57 32.26 32.82 37.40 39.66 30.88 29.93 2.91%
EPS 0.37 0.44 1.52 0.34 -0.82 -1.09 4.10 -33.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6334 0.5651 0.5294 0.00 0.7226 0.7157 0.6694 -0.91%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.51 0.28 0.50 0.58 0.38 0.62 0.62 -
P/RPS 1.44 0.86 1.52 1.52 0.94 1.92 1.87 -4.25%
P/EPS 137.84 63.64 32.89 165.71 -45.24 -54.39 13.69 46.92%
EY 0.73 1.57 3.04 0.60 -2.21 -1.84 7.31 -31.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.49 0.94 0.00 0.51 0.83 0.84 -0.60%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 27/05/09 29/05/08 - 14/06/06 19/05/05 28/05/04 -
Price 0.44 0.52 0.44 0.00 0.39 0.46 0.68 -
P/RPS 1.24 1.60 1.34 0.00 0.96 1.42 2.06 -8.10%
P/EPS 118.92 118.18 28.95 0.00 -46.43 -40.35 15.01 41.17%
EY 0.84 0.85 3.45 0.00 -2.15 -2.48 6.66 -29.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.91 0.83 0.00 0.53 0.61 0.92 -4.45%

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