[KUB] QoQ 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- 539.61%
YoY- 201.63%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 198,241 313,424 191,865 182,557 179,759 211,048 309,072 -25.64%
PBT 4,024 36,560 6,076 34,173 3,415 20,857 8,462 -39.10%
Tax -787 -5,700 -1,513 -1,401 -1,319 -5,768 -1,554 -36.49%
NP 3,237 30,860 4,563 32,772 2,096 15,089 6,908 -39.69%
-
NP to SH 2,073 27,083 2,093 15,549 2,431 13,611 4,817 -43.02%
-
Tax Rate 19.56% 15.59% 24.90% 4.10% 38.62% 27.65% 18.36% -
Total Cost 195,004 282,564 187,302 149,785 177,663 195,959 302,164 -25.34%
-
Net Worth 352,970 355,842 324,965 323,240 314,924 316,975 304,586 10.33%
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 352,970 355,842 324,965 323,240 314,924 316,975 304,586 10.33%
NOSH 560,270 556,003 550,789 557,311 552,500 556,097 553,793 0.77%
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% 9.85% 2.38% 17.95% 1.17% 7.15% 2.24% -
ROE 0.59% 7.61% 0.64% 4.81% 0.77% 4.29% 1.58% -
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 56.37 34.83 32.76 32.54 37.95 55.81 -26.22%
EPS 0.37 4.87 0.38 2.79 0.44 2.45 0.87 -43.47%
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 35.60 56.28 34.45 32.78 32.28 37.90 55.50 -25.64%
EPS 0.37 4.86 0.38 2.79 0.44 2.44 0.86 -43.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6338 0.639 0.5835 0.5804 0.5655 0.5692 0.5469 10.34%
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 0.83 1.46 1.68 0.86 0.69 0.52 97.32%
P/EPS 137.84 9.65 134.21 19.71 63.64 10.62 33.34 157.81%
EY 0.73 10.36 0.75 5.07 1.57 9.41 3.00 -61.05%
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 0.83 1.41 1.56 1.60 0.76 0.48 88.38%
P/EPS 118.92 9.65 128.95 18.28 118.18 11.85 31.04 145.04%
EY 0.84 10.36 0.78 5.47 0.85 8.44 3.22 -59.20%
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