[KUB] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -92.41%
YoY- -71.27%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 867,605 554,181 362,316 179,759 892,508 681,460 372,388 75.47%
PBT 80,224 43,664 37,588 3,415 46,500 25,643 17,181 178.58%
Tax -9,933 -4,233 -2,720 -1,319 -9,593 -3,825 -2,271 166.73%
NP 70,291 39,431 34,868 2,096 36,907 21,818 14,910 180.36%
-
NP to SH 47,156 20,073 17,980 2,431 32,044 18,433 13,616 128.38%
-
Tax Rate 12.38% 9.69% 7.24% 38.62% 20.63% 14.92% 13.22% -
Total Cost 797,314 514,750 327,448 177,663 855,601 659,642 357,478 70.45%
-
Net Worth 356,261 328,062 322,860 314,924 317,207 306,288 300,107 12.07%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 356,261 328,062 322,860 314,924 317,207 306,288 300,107 12.07%
NOSH 556,658 556,038 556,656 552,500 556,504 556,888 555,755 0.10%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.10% 7.12% 9.62% 1.17% 4.14% 3.20% 4.00% -
ROE 13.24% 6.12% 5.57% 0.77% 10.10% 6.02% 4.54% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 155.86 99.67 65.09 32.54 160.38 122.37 67.01 75.27%
EPS 8.47 3.61 3.23 0.44 5.76 3.31 2.45 128.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.59 0.58 0.57 0.57 0.55 0.54 11.95%
Adjusted Per Share Value based on latest NOSH - 552,500
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 155.69 99.45 65.02 32.26 160.16 122.29 66.82 75.48%
EPS 8.46 3.60 3.23 0.44 5.75 3.31 2.44 128.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6393 0.5887 0.5794 0.5651 0.5692 0.5496 0.5385 12.08%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.47 0.51 0.55 0.28 0.26 0.29 0.34 -
P/RPS 0.30 0.51 0.85 0.86 0.16 0.24 0.51 -29.72%
P/EPS 5.55 14.13 17.03 63.64 4.52 8.76 13.88 -45.63%
EY 18.02 7.08 5.87 1.57 22.15 11.41 7.21 83.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.86 0.95 0.49 0.46 0.53 0.63 10.29%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 28/08/09 27/05/09 26/02/09 27/11/08 29/08/08 -
Price 0.47 0.49 0.51 0.52 0.29 0.27 0.31 -
P/RPS 0.30 0.49 0.78 1.60 0.18 0.22 0.46 -24.73%
P/EPS 5.55 13.57 15.79 118.18 5.04 8.16 12.65 -42.17%
EY 18.02 7.37 6.33 0.85 19.86 12.26 7.90 73.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.83 0.88 0.91 0.51 0.49 0.57 17.87%

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