[KUB] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 25.12%
YoY- 60.09%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 926,970 879,256 806,762 805,665 825,242 829,556 708,500 19.64%
PBT 12,364 8,276 -14,711 -7,838 -13,114 -14,656 -51,723 -
Tax -8,068 -7,860 -1,844 -2,485 -3,514 -4,916 -7,863 1.73%
NP 4,296 416 -16,555 -10,324 -16,628 -19,572 -59,586 -
-
NP to SH 6,502 2,356 -16,714 -10,176 -13,590 -16,552 -61,865 -
-
Tax Rate 65.25% 94.97% - - - - - -
Total Cost 922,674 878,840 823,317 815,989 841,870 849,128 768,086 13.01%
-
Net Worth 267,103 261,538 267,103 272,667 278,232 278,232 283,797 -3.96%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 267,103 261,538 267,103 272,667 278,232 278,232 283,797 -3.96%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.46% 0.05% -2.05% -1.28% -2.01% -2.36% -8.41% -
ROE 2.43% 0.90% -6.26% -3.73% -4.88% -5.95% -21.80% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 166.58 158.01 144.98 144.78 148.30 149.08 127.32 19.64%
EPS 1.16 0.44 -3.00 -1.83 -2.44 -2.96 -11.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.47 0.48 0.49 0.50 0.50 0.51 -3.96%
Adjusted Per Share Value based on latest NOSH - 556,465
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 166.34 157.78 144.77 144.58 148.09 148.86 127.14 19.64%
EPS 1.17 0.42 -3.00 -1.83 -2.44 -2.97 -11.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4793 0.4693 0.4793 0.4893 0.4993 0.4993 0.5093 -3.97%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.475 0.405 0.41 0.47 0.52 0.63 0.68 -
P/RPS 0.29 0.26 0.28 0.32 0.35 0.42 0.53 -33.12%
P/EPS 40.65 95.66 -13.65 -25.70 -21.29 -21.18 -6.12 -
EY 2.46 1.05 -7.33 -3.89 -4.70 -4.72 -16.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.86 0.85 0.96 1.04 1.26 1.33 -17.88%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 06/08/13 27/05/13 28/02/13 27/11/12 27/08/12 30/05/12 29/02/12 -
Price 0.50 0.495 0.365 0.45 0.51 0.56 0.71 -
P/RPS 0.30 0.31 0.25 0.31 0.34 0.38 0.56 -34.06%
P/EPS 42.79 116.91 -12.15 -24.61 -20.88 -18.83 -6.39 -
EY 2.34 0.86 -8.23 -4.06 -4.79 -5.31 -15.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.05 0.76 0.92 1.02 1.12 1.39 -17.59%

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