[KUB] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 11.64%
YoY- 8.9%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 357,782 198,241 867,605 554,181 362,316 179,759 892,508 -45.72%
PBT 7,226 4,024 80,224 43,664 37,588 3,415 46,500 -71.19%
Tax -1,503 -787 -9,933 -4,233 -2,720 -1,319 -9,593 -71.03%
NP 5,723 3,237 70,291 39,431 34,868 2,096 36,907 -71.23%
-
NP to SH 2,806 2,073 47,156 20,073 17,980 2,431 32,044 -80.36%
-
Tax Rate 20.80% 19.56% 12.38% 9.69% 7.24% 38.62% 20.63% -
Total Cost 352,059 195,004 797,314 514,750 327,448 177,663 855,601 -44.76%
-
Net Worth 342,332 352,970 356,261 328,062 322,860 314,924 317,207 5.22%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 342,332 352,970 356,261 328,062 322,860 314,924 317,207 5.22%
NOSH 561,200 560,270 556,658 556,038 556,656 552,500 556,504 0.56%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.60% 1.63% 8.10% 7.12% 9.62% 1.17% 4.14% -
ROE 0.82% 0.59% 13.24% 6.12% 5.57% 0.77% 10.10% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 63.75 35.38 155.86 99.67 65.09 32.54 160.38 -46.02%
EPS 0.50 0.37 8.47 3.61 3.23 0.44 5.76 -80.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.63 0.64 0.59 0.58 0.57 0.57 4.63%
Adjusted Per Share Value based on latest NOSH - 550,789
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 64.24 35.60 155.79 99.51 65.06 32.28 160.26 -45.72%
EPS 0.50 0.37 8.47 3.60 3.23 0.44 5.75 -80.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6147 0.6338 0.6397 0.5891 0.5797 0.5655 0.5696 5.22%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.45 0.51 0.47 0.51 0.55 0.28 0.26 -
P/RPS 0.71 1.44 0.30 0.51 0.85 0.86 0.16 170.77%
P/EPS 90.00 137.84 5.55 14.13 17.03 63.64 4.52 638.66%
EY 1.11 0.73 18.02 7.08 5.87 1.57 22.15 -86.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.81 0.73 0.86 0.95 0.49 0.46 37.41%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 26/05/10 25/02/10 25/11/09 28/08/09 27/05/09 26/02/09 -
Price 0.47 0.44 0.47 0.49 0.51 0.52 0.29 -
P/RPS 0.74 1.24 0.30 0.49 0.78 1.60 0.18 157.29%
P/EPS 94.00 118.92 5.55 13.57 15.79 118.18 5.04 607.06%
EY 1.06 0.84 18.02 7.37 6.33 0.85 19.86 -85.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.70 0.73 0.83 0.88 0.91 0.51 31.70%

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