[KUB] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 139.29%
YoY- 343.68%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 892,508 908,613 744,776 731,636 585,537 484,322 465,566 54.01%
PBT 46,500 34,190 34,362 25,636 -78,192 -42,160 -24,714 -
Tax -9,593 -5,100 -4,542 11,888 -10,608 2,164 14,126 -
NP 36,907 29,090 29,820 37,524 -88,800 -39,996 -10,588 -
-
NP to SH 32,044 24,577 27,232 33,844 -86,130 -40,789 -9,874 -
-
Tax Rate 20.63% 14.92% 13.22% -46.37% - - - -
Total Cost 855,601 879,522 714,956 694,112 674,337 524,318 476,154 47.54%
-
Net Worth 317,207 306,288 300,107 295,021 287,451 342,984 362,046 -8.40%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 317,207 306,288 300,107 295,021 287,451 342,984 362,046 -8.40%
NOSH 556,504 556,888 555,755 556,644 552,790 553,200 548,555 0.95%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.14% 3.20% 4.00% 5.13% -15.17% -8.26% -2.27% -
ROE 10.10% 8.02% 9.07% 11.47% -29.96% -11.89% -2.73% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 160.38 163.16 134.01 131.44 105.92 87.55 84.87 52.55%
EPS 5.76 4.41 4.90 6.08 -15.58 -7.37 -1.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.55 0.54 0.53 0.52 0.62 0.66 -9.27%
Adjusted Per Share Value based on latest NOSH - 556,644
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 160.26 163.15 133.73 131.37 105.14 86.96 83.60 54.01%
EPS 5.75 4.41 4.89 6.08 -15.47 -7.32 -1.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5696 0.55 0.5389 0.5297 0.5161 0.6159 0.6501 -8.39%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.26 0.29 0.34 0.50 0.83 0.92 0.65 -
P/RPS 0.16 0.18 0.25 0.38 0.78 1.05 0.77 -64.75%
P/EPS 4.52 6.57 6.94 8.22 -5.33 -12.48 -36.11 -
EY 22.15 15.22 14.41 12.16 -18.77 -8.01 -2.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.53 0.63 0.94 1.60 1.48 0.98 -39.46%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 27/11/08 29/08/08 29/05/08 29/02/08 28/11/07 30/08/07 -
Price 0.29 0.27 0.31 0.44 0.70 0.78 0.98 -
P/RPS 0.18 0.17 0.23 0.33 0.66 0.89 1.15 -70.79%
P/EPS 5.04 6.12 6.33 7.24 -4.49 -10.58 -54.44 -
EY 19.86 16.35 15.81 13.82 -22.26 -9.45 -1.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.49 0.57 0.83 1.35 1.26 1.48 -50.68%

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