[KUB] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -82.42%
YoY- -14.73%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 796,208 714,377 715,564 792,964 867,605 738,908 724,632 6.46%
PBT 22,265 12,840 14,452 16,096 80,224 58,218 75,176 -55.46%
Tax -5,247 -2,317 -3,006 -3,148 -9,933 -5,644 -5,440 -2.37%
NP 17,018 10,522 11,446 12,948 70,291 52,574 69,736 -60.84%
-
NP to SH 11,482 7,068 5,612 8,292 47,156 26,764 35,960 -53.18%
-
Tax Rate 23.57% 18.05% 20.80% 19.56% 12.38% 9.69% 7.24% -
Total Cost 779,190 703,854 704,118 780,016 797,314 686,333 654,896 12.24%
-
Net Worth 350,509 345,960 342,332 352,970 356,261 328,062 322,860 5.61%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 350,509 345,960 342,332 352,970 356,261 328,062 322,860 5.61%
NOSH 556,363 558,000 561,200 560,270 556,658 556,038 556,656 -0.03%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 2.14% 1.47% 1.60% 1.63% 8.10% 7.12% 9.62% -
ROE 3.28% 2.04% 1.64% 2.35% 13.24% 8.16% 11.14% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 143.11 128.02 127.51 141.53 155.86 132.89 130.18 6.49%
EPS 2.06 1.27 1.00 1.48 8.47 4.81 6.46 -53.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.62 0.61 0.63 0.64 0.59 0.58 5.65%
Adjusted Per Share Value based on latest NOSH - 560,270
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 142.97 128.27 128.49 142.38 155.79 132.68 130.11 6.46%
EPS 2.06 1.27 1.01 1.49 8.47 4.81 6.46 -53.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6294 0.6212 0.6147 0.6338 0.6397 0.5891 0.5797 5.62%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.67 0.49 0.45 0.51 0.47 0.51 0.55 -
P/RPS 0.47 0.38 0.35 0.36 0.30 0.38 0.42 7.76%
P/EPS 32.47 38.68 45.00 34.46 5.55 10.60 8.51 143.58%
EY 3.08 2.59 2.22 2.90 18.02 9.44 11.75 -58.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.79 0.74 0.81 0.73 0.86 0.95 7.55%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 30/11/10 26/08/10 26/05/10 25/02/10 25/11/09 28/08/09 -
Price 0.71 0.51 0.47 0.44 0.47 0.49 0.51 -
P/RPS 0.50 0.40 0.37 0.31 0.30 0.37 0.39 17.96%
P/EPS 34.40 40.26 47.00 29.73 5.55 10.18 7.89 166.16%
EY 2.91 2.48 2.13 3.36 18.02 9.82 12.67 -62.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.82 0.77 0.70 0.73 0.83 0.88 18.08%

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