[KUB] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 30.38%
YoY- 137.2%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 738,908 724,632 719,036 892,508 908,613 744,776 731,636 0.66%
PBT 58,218 75,176 13,660 46,500 34,190 34,362 25,636 72.68%
Tax -5,644 -5,440 -5,276 -9,593 -5,100 -4,542 11,888 -
NP 52,574 69,736 8,384 36,907 29,090 29,820 37,524 25.18%
-
NP to SH 26,764 35,960 9,724 32,044 24,577 27,232 33,844 -14.47%
-
Tax Rate 9.69% 7.24% 38.62% 20.63% 14.92% 13.22% -46.37% -
Total Cost 686,333 654,896 710,652 855,601 879,522 714,956 694,112 -0.74%
-
Net Worth 328,062 322,860 314,924 317,207 306,288 300,107 295,021 7.32%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 328,062 322,860 314,924 317,207 306,288 300,107 295,021 7.32%
NOSH 556,038 556,656 552,500 556,504 556,888 555,755 556,644 -0.07%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.12% 9.62% 1.17% 4.14% 3.20% 4.00% 5.13% -
ROE 8.16% 11.14% 3.09% 10.10% 8.02% 9.07% 11.47% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 132.89 130.18 130.14 160.38 163.16 134.01 131.44 0.73%
EPS 4.81 6.46 1.76 5.76 4.41 4.90 6.08 -14.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.58 0.57 0.57 0.55 0.54 0.53 7.40%
Adjusted Per Share Value based on latest NOSH - 556,097
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 132.68 130.11 129.11 160.26 163.15 133.73 131.37 0.66%
EPS 4.81 6.46 1.75 5.75 4.41 4.89 6.08 -14.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5891 0.5797 0.5655 0.5696 0.55 0.5389 0.5297 7.33%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.51 0.55 0.28 0.26 0.29 0.34 0.50 -
P/RPS 0.38 0.42 0.22 0.16 0.18 0.25 0.38 0.00%
P/EPS 10.60 8.51 15.91 4.52 6.57 6.94 8.22 18.45%
EY 9.44 11.75 6.29 22.15 15.22 14.41 12.16 -15.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.95 0.49 0.46 0.53 0.63 0.94 -5.75%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 28/08/09 27/05/09 26/02/09 27/11/08 29/08/08 29/05/08 -
Price 0.49 0.51 0.52 0.29 0.27 0.31 0.44 -
P/RPS 0.37 0.39 0.40 0.18 0.17 0.23 0.33 7.91%
P/EPS 10.18 7.89 29.55 5.04 6.12 6.33 7.24 25.48%
EY 9.82 12.67 3.38 19.86 16.35 15.81 13.82 -20.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.88 0.91 0.51 0.49 0.57 0.83 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