[KUB] YoY 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- 90.32%
YoY- 17.83%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
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 100,767 181,763 219,814 207,389 160,987 198,241 179,759 -9.19%
PBT 18,048 2,568 2,069 -3,664 -2,584 4,024 3,415 31.96%
Tax -7,497 -1,289 -1,965 -1,229 -1,282 -787 -1,319 33.57%
NP 10,551 1,279 104 -4,893 -3,866 3,237 2,096 30.89%
-
NP to SH 10,422 889 589 -4,138 -5,036 2,073 2,431 27.44%
-
Tax Rate 41.54% 50.19% 94.97% - - 19.56% 38.62% -
Total Cost 90,216 180,484 219,710 212,282 164,853 195,004 177,663 -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 3.75% 0.33% 0.23% -1.49% -1.43% 0.59% 0.77% -
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 18.11 32.66 39.50 37.27 28.77 35.38 32.54 -9.30%
EPS 1.87 0.16 0.11 -0.74 -0.90 0.37 0.44 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 18.08 32.62 39.45 37.22 28.89 35.57 32.26 -9.19%
EPS 1.87 0.16 0.11 -0.74 -0.90 0.37 0.44 27.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4993 0.4893 0.4693 0.4993 0.6326 0.6334 0.5651 -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 2.26 1.30 1.03 1.69 2.82 1.44 0.86 17.46%
P/EPS 21.89 266.03 382.63 -84.72 -90.00 137.84 63.64 -16.28%
EY 4.57 0.38 0.26 -1.18 -1.11 0.73 1.57 19.48%
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 2.18 1.59 1.25 1.50 2.47 1.24 1.60 5.28%
P/EPS 21.09 325.49 467.66 -75.31 -78.89 118.92 118.18 -24.95%
EY 4.74 0.31 0.21 -1.33 -1.27 0.84 0.85 33.14%
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