[KUB] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 134.92%
YoY- 47.16%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 535,783 357,782 198,241 867,605 554,181 362,316 179,759 106.97%
PBT 9,630 7,226 4,024 80,224 43,664 37,588 3,415 99.47%
Tax -1,738 -1,503 -787 -9,933 -4,233 -2,720 -1,319 20.17%
NP 7,892 5,723 3,237 70,291 39,431 34,868 2,096 141.83%
-
NP to SH 5,301 2,806 2,073 47,156 20,073 17,980 2,431 68.07%
-
Tax Rate 18.05% 20.80% 19.56% 12.38% 9.69% 7.24% 38.62% -
Total Cost 527,891 352,059 195,004 797,314 514,750 327,448 177,663 106.54%
-
Net Worth 345,960 342,332 352,970 356,261 328,062 322,860 314,924 6.46%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 345,960 342,332 352,970 356,261 328,062 322,860 314,924 6.46%
NOSH 558,000 561,200 560,270 556,658 556,038 556,656 552,500 0.66%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.47% 1.60% 1.63% 8.10% 7.12% 9.62% 1.17% -
ROE 1.53% 0.82% 0.59% 13.24% 6.12% 5.57% 0.77% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 96.02 63.75 35.38 155.86 99.67 65.09 32.54 105.59%
EPS 0.95 0.50 0.37 8.47 3.61 3.23 0.44 66.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.61 0.63 0.64 0.59 0.58 0.57 5.76%
Adjusted Per Share Value based on latest NOSH - 556,003
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 96.15 64.20 35.57 155.69 99.45 65.02 32.26 106.96%
EPS 0.95 0.50 0.37 8.46 3.60 3.23 0.44 66.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6208 0.6143 0.6334 0.6393 0.5887 0.5794 0.5651 6.46%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.49 0.45 0.51 0.47 0.51 0.55 0.28 -
P/RPS 0.51 0.71 1.44 0.30 0.51 0.85 0.86 -29.39%
P/EPS 51.58 90.00 137.84 5.55 14.13 17.03 63.64 -13.05%
EY 1.94 1.11 0.73 18.02 7.08 5.87 1.57 15.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.74 0.81 0.73 0.86 0.95 0.49 37.45%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 26/08/10 26/05/10 25/02/10 25/11/09 28/08/09 27/05/09 -
Price 0.51 0.47 0.44 0.47 0.49 0.51 0.52 -
P/RPS 0.53 0.74 1.24 0.30 0.49 0.78 1.60 -52.09%
P/EPS 53.68 94.00 118.92 5.55 13.57 15.79 118.18 -40.88%
EY 1.86 1.06 0.84 18.02 7.37 6.33 0.85 68.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.77 0.70 0.73 0.83 0.88 0.91 -6.70%

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