[KUB] YoY TTM 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- 1.49%
YoY- -1460.69%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 595,391 909,805 819,187 754,856 758,954 886,087 881,308 -6.32%
PBT 28,606 5,990 -8,978 -52,277 15,657 80,833 38,569 -4.85%
Tax -14,859 -1,320 -2,580 -7,573 -5,742 -9,401 -8,947 8.81%
NP 13,747 4,670 -11,558 -59,850 9,915 71,432 29,622 -12.00%
-
NP to SH 11,827 5,146 -11,987 -59,503 4,373 46,798 26,014 -12.30%
-
Tax Rate 51.94% 22.04% - - 36.67% 11.63% 23.20% -
Total Cost 581,644 905,135 830,745 814,706 749,039 814,655 851,686 -6.15%
-
Net Worth 278,232 272,667 261,538 279,594 352,520 352,970 314,924 -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 278,232 272,667 261,538 279,594 352,520 352,970 314,924 -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 2.31% 0.51% -1.41% -7.93% 1.31% 8.06% 3.36% -
ROE 4.25% 1.89% -4.58% -21.28% 1.24% 13.26% 8.26% -
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 107.00 163.50 147.21 134.99 135.64 158.15 159.51 -6.43%
EPS 2.13 0.92 -2.15 -10.64 0.78 8.35 4.71 -12.38%
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 106.84 163.26 147.00 135.46 136.19 159.01 158.15 -6.32%
EPS 2.12 0.92 -2.15 -10.68 0.78 8.40 4.67 -12.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4993 0.4893 0.4693 0.5017 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 0.38 0.26 0.28 0.47 0.60 0.32 0.18 13.25%
P/EPS 19.29 45.96 -18.80 -5.92 103.65 6.11 5.95 21.64%
EY 5.18 2.18 -5.32 -16.89 0.96 16.38 16.82 -17.81%
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 0.37 0.32 0.34 0.41 0.52 0.28 0.33 1.92%
P/EPS 18.58 56.23 -22.98 -5.26 90.85 5.27 11.04 9.05%
EY 5.38 1.78 -4.35 -19.00 1.10 18.98 9.05 -8.29%
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