[KUB] YoY TTM 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- -31.66%
YoY- -12.16%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 857,626 780,818 778,683 863,071 882,436 725,142 679,504 3.95%
PBT -1,972 -55,403 12,688 49,862 66,907 -48,655 -50,749 -41.77%
Tax -4,121 -7,159 -5,968 -8,716 -10,042 -19,942 -5,058 -3.35%
NP -6,093 -62,562 6,720 41,146 56,865 -68,597 -55,807 -30.84%
-
NP to SH -6,668 -60,931 2,411 31,982 36,408 -71,795 -51,743 -28.90%
-
Tax Rate - - 47.04% 17.48% 15.01% - - -
Total Cost 863,719 843,380 771,963 821,925 825,571 793,739 735,311 2.71%
-
Net Worth 267,103 276,770 346,354 343,946 323,240 299,322 364,277 -5.03%
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 267,103 276,770 346,354 343,946 323,240 299,322 364,277 -5.03%
NOSH 556,465 556,465 558,636 563,846 557,311 554,301 551,935 0.13%
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 -0.71% -8.01% 0.86% 4.77% 6.44% -9.46% -8.21% -
ROE -2.50% -22.01% 0.70% 9.30% 11.26% -23.99% -14.20% -
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 154.12 141.06 139.39 153.07 158.34 130.82 123.11 3.81%
EPS -1.20 -11.01 0.43 5.67 6.53 -12.95 -9.37 -28.98%
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 154.00 140.20 139.82 154.97 158.45 130.21 122.01 3.95%
EPS -1.20 -10.94 0.43 5.74 6.54 -12.89 -9.29 -28.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4796 0.497 0.6219 0.6176 0.5804 0.5375 0.6541 -5.03%
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 0.31 0.37 0.52 0.29 0.35 0.26 0.53 -8.54%
P/EPS -39.64 -4.72 169.14 7.93 8.42 -2.63 -6.93 33.69%
EY -2.52 -21.17 0.59 12.60 11.88 -38.10 -14.42 -25.20%
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 - -
Price 0.50 0.51 0.60 0.47 0.51 0.31 0.00 -
P/RPS 0.32 0.36 0.43 0.31 0.32 0.24 0.00 -
P/EPS -41.73 -4.63 139.02 8.29 7.81 -2.39 0.00 -
EY -2.40 -21.58 0.72 12.07 12.81 -41.78 0.00 -
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 0.00 -

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