[KUB] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 19.98%
YoY- 86.21%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 190,147 206,596 202,486 142,933 140,610 103,343 104,374 10.50%
PBT 10,662 -521 317 -6,900 -60,014 19,313 -18,415 -
Tax 579 -1,867 -3,303 -1,472 -701 -3,475 18,415 -43.80%
NP 11,241 -2,388 -2,986 -8,372 -60,715 15,838 0 -
-
NP to SH 12,558 -1,619 -2,986 -8,372 -60,715 15,838 -19,558 -
-
Tax Rate -5.43% - 1,041.96% - - 17.99% - -
Total Cost 178,906 208,984 205,472 151,305 201,325 87,505 104,374 9.39%
-
Net Worth 462,533 403,306 417,010 332,862 504,696 640,581 720,823 -7.12%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 462,533 403,306 417,010 332,862 504,696 640,581 720,823 -7.12%
NOSH 600,692 530,666 514,827 504,337 504,696 504,394 504,072 2.96%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 5.91% -1.16% -1.47% -5.86% -43.18% 15.33% 0.00% -
ROE 2.72% -0.40% -0.72% -2.52% -12.03% 2.47% -2.71% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 31.65 38.93 39.33 28.34 27.86 20.49 20.71 7.32%
EPS 2.31 -0.45 -0.58 -1.66 -12.03 3.14 -3.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.76 0.81 0.66 1.00 1.27 1.43 -9.79%
Adjusted Per Share Value based on latest NOSH - 504,337
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 34.12 37.07 36.34 25.65 25.23 18.54 18.73 10.50%
EPS 2.25 -0.29 -0.54 -1.50 -10.90 2.84 -3.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.7237 0.7483 0.5973 0.9057 1.1495 1.2935 -7.12%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.38 0.47 0.61 0.58 0.53 0.65 1.32 -
P/RPS 1.20 1.21 1.55 2.05 1.90 3.17 6.37 -24.27%
P/EPS 18.18 -154.05 -105.17 -34.94 -4.41 20.70 -34.02 -
EY 5.50 -0.65 -0.95 -2.86 -22.70 4.83 -2.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.62 0.75 0.88 0.53 0.51 0.92 -9.96%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 14/11/06 25/11/05 10/11/04 13/11/03 29/11/02 23/11/01 30/11/00 -
Price 0.46 0.37 0.55 0.63 0.51 0.86 1.22 -
P/RPS 1.45 0.95 1.40 2.22 1.83 4.20 5.89 -20.82%
P/EPS 22.00 -121.28 -94.83 -37.95 -4.24 27.39 -31.44 -
EY 4.54 -0.82 -1.05 -2.63 -23.59 3.65 -3.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.49 0.68 0.95 0.51 0.68 0.85 -5.63%

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