[KUB] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -275.44%
YoY- -342.93%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 708,500 695,861 680,514 643,948 796,208 714,377 715,564 -0.65%
PBT -51,723 -19,006 -4,702 -10,336 22,265 12,840 14,452 -
Tax -7,863 -3,429 -4,448 -5,128 -5,247 -2,317 -3,006 89.51%
NP -59,586 -22,436 -9,150 -15,464 17,018 10,522 11,446 -
-
NP to SH -61,865 -25,497 -12,530 -20,144 11,482 7,068 5,612 -
-
Tax Rate - - - - 23.57% 18.05% 20.80% -
Total Cost 768,086 718,297 689,664 659,412 779,190 703,854 704,118 5.95%
-
Net Worth 283,797 322,422 343,743 352,520 350,509 345,960 342,332 -11.72%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 283,797 322,422 343,743 352,520 350,509 345,960 342,332 -11.72%
NOSH 556,465 555,901 554,424 559,555 556,363 558,000 561,200 -0.56%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -8.41% -3.22% -1.34% -2.40% 2.14% 1.47% 1.60% -
ROE -21.80% -7.91% -3.65% -5.71% 3.28% 2.04% 1.64% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 127.32 125.18 122.74 115.08 143.11 128.02 127.51 -0.09%
EPS -11.12 -4.59 -2.26 -3.60 2.06 1.27 1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.58 0.62 0.63 0.63 0.62 0.61 -11.22%
Adjusted Per Share Value based on latest NOSH - 559,555
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 127.22 124.95 122.19 115.63 142.97 128.27 128.49 -0.65%
EPS -11.11 -4.58 -2.25 -3.62 2.06 1.27 1.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5096 0.5789 0.6172 0.633 0.6294 0.6212 0.6147 -11.72%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.68 0.53 0.73 0.81 0.67 0.49 0.45 -
P/RPS 0.53 0.42 0.59 0.70 0.47 0.38 0.35 31.76%
P/EPS -6.12 -11.56 -32.30 -22.50 32.47 38.68 45.00 -
EY -16.35 -8.65 -3.10 -4.44 3.08 2.59 2.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.91 1.18 1.29 1.06 0.79 0.74 47.66%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 26/08/11 27/05/11 25/02/11 30/11/10 26/08/10 -
Price 0.71 0.68 0.60 0.71 0.71 0.51 0.47 -
P/RPS 0.56 0.54 0.49 0.62 0.50 0.40 0.37 31.72%
P/EPS -6.39 -14.83 -26.55 -19.72 34.40 40.26 47.00 -
EY -15.66 -6.75 -3.77 -5.07 2.91 2.48 2.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.17 0.97 1.13 1.13 0.82 0.77 48.09%

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