[KUB] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 19.98%
YoY- 86.21%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 192,699 166,783 210,859 142,933 144,773 126,716 176,341 6.09%
PBT 17,153 24,018 13,016 -6,900 -9,097 -17,158 -175,876 -
Tax -2,539 -1,181 -6,260 -1,472 -1,366 -378 -3,467 -18.76%
NP 14,614 22,837 6,756 -8,372 -10,463 -17,536 -179,343 -
-
NP to SH 14,614 22,837 6,756 -8,372 -10,463 -17,536 -179,343 -
-
Tax Rate 14.80% 4.92% 48.09% - - - - -
Total Cost 178,085 143,946 204,103 151,305 155,236 144,252 355,684 -36.97%
-
Net Worth 411,018 373,054 347,915 332,862 338,657 347,696 373,382 6.61%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 411,018 373,054 347,915 332,862 338,657 347,696 373,382 6.61%
NOSH 507,430 504,128 504,225 504,337 505,458 503,908 504,570 0.37%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 7.58% 13.69% 3.20% -5.86% -7.23% -13.84% -101.70% -
ROE 3.56% 6.12% 1.94% -2.52% -3.09% -5.04% -48.03% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 37.98 33.08 41.82 28.34 28.64 25.15 34.95 5.70%
EPS 2.88 4.53 1.34 -1.66 -2.07 -3.48 -35.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.74 0.69 0.66 0.67 0.69 0.74 6.21%
Adjusted Per Share Value based on latest NOSH - 504,337
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 34.60 29.95 37.86 25.67 26.00 22.75 31.66 6.10%
EPS 2.62 4.10 1.21 -1.50 -1.88 -3.15 -32.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.738 0.6699 0.6247 0.5977 0.6081 0.6243 0.6704 6.62%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.68 0.62 0.60 0.58 0.56 0.47 0.46 -
P/RPS 1.79 1.87 1.43 2.05 1.96 1.87 1.32 22.53%
P/EPS 23.61 13.69 44.78 -34.94 -27.05 -13.51 -1.29 -
EY 4.24 7.31 2.23 -2.86 -3.70 -7.40 -77.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.84 0.87 0.88 0.84 0.68 0.62 22.46%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 01/09/04 28/05/04 19/02/04 13/11/03 22/08/03 29/05/03 27/02/03 -
Price 0.67 0.68 0.76 0.63 0.63 0.55 0.49 -
P/RPS 1.76 2.06 1.82 2.22 2.20 2.19 1.40 16.49%
P/EPS 23.26 15.01 56.72 -37.95 -30.43 -15.80 -1.38 -
EY 4.30 6.66 1.76 -2.63 -3.29 -6.33 -72.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.92 1.10 0.95 0.94 0.80 0.66 16.52%

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