[KUB] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 639.61%
YoY- 32.05%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 198,241 867,605 554,181 362,316 179,759 892,508 681,460 -56.12%
PBT 4,024 80,224 43,664 37,588 3,415 46,500 25,643 -70.93%
Tax -787 -9,933 -4,233 -2,720 -1,319 -9,593 -3,825 -65.18%
NP 3,237 70,291 39,431 34,868 2,096 36,907 21,818 -72.00%
-
NP to SH 2,073 47,156 20,073 17,980 2,431 32,044 18,433 -76.73%
-
Tax Rate 19.56% 12.38% 9.69% 7.24% 38.62% 20.63% 14.92% -
Total Cost 195,004 797,314 514,750 327,448 177,663 855,601 659,642 -55.65%
-
Net Worth 352,970 356,261 328,062 322,860 314,924 317,207 306,288 9.92%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 352,970 356,261 328,062 322,860 314,924 317,207 306,288 9.92%
NOSH 560,270 556,658 556,038 556,656 552,500 556,504 556,888 0.40%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 1.63% 8.10% 7.12% 9.62% 1.17% 4.14% 3.20% -
ROE 0.59% 13.24% 6.12% 5.57% 0.77% 10.10% 6.02% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 35.38 155.86 99.67 65.09 32.54 160.38 122.37 -56.30%
EPS 0.37 8.47 3.61 3.23 0.44 5.76 3.31 -76.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.64 0.59 0.58 0.57 0.57 0.55 9.48%
Adjusted Per Share Value based on latest NOSH - 557,311
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 35.57 155.69 99.45 65.02 32.26 160.16 122.29 -56.13%
EPS 0.37 8.46 3.60 3.23 0.44 5.75 3.31 -76.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6334 0.6393 0.5887 0.5794 0.5651 0.5692 0.5496 9.93%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.51 0.47 0.51 0.55 0.28 0.26 0.29 -
P/RPS 1.44 0.30 0.51 0.85 0.86 0.16 0.24 230.55%
P/EPS 137.84 5.55 14.13 17.03 63.64 4.52 8.76 528.98%
EY 0.73 18.02 7.08 5.87 1.57 22.15 11.41 -84.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.73 0.86 0.95 0.49 0.46 0.53 32.71%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 25/11/09 28/08/09 27/05/09 26/02/09 27/11/08 -
Price 0.44 0.47 0.49 0.51 0.52 0.29 0.27 -
P/RPS 1.24 0.30 0.49 0.78 1.60 0.18 0.22 217.04%
P/EPS 118.92 5.55 13.57 15.79 118.18 5.04 8.16 497.61%
EY 0.84 18.02 7.37 6.33 0.85 19.86 12.26 -83.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.73 0.83 0.88 0.91 0.51 0.49 26.87%

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