[KUB] QoQ 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- -86.54%
YoY- -56.55%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 159,541 198,241 313,424 191,865 182,557 179,759 211,048 -17.05%
PBT 3,202 4,024 36,560 6,076 34,173 3,415 20,857 -71.42%
Tax -716 -787 -5,700 -1,513 -1,401 -1,319 -5,768 -75.21%
NP 2,486 3,237 30,860 4,563 32,772 2,096 15,089 -70.04%
-
NP to SH 733 2,073 27,083 2,093 15,549 2,431 13,611 -85.81%
-
Tax Rate 22.36% 19.56% 15.59% 24.90% 4.10% 38.62% 27.65% -
Total Cost 157,055 195,004 282,564 187,302 149,785 177,663 195,959 -13.75%
-
Net Worth 343,946 352,970 355,842 324,965 323,240 314,924 316,975 5.61%
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 343,946 352,970 355,842 324,965 323,240 314,924 316,975 5.61%
NOSH 563,846 560,270 556,003 550,789 557,311 552,500 556,097 0.92%
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 1.56% 1.63% 9.85% 2.38% 17.95% 1.17% 7.15% -
ROE 0.21% 0.59% 7.61% 0.64% 4.81% 0.77% 4.29% -
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 28.30 35.38 56.37 34.83 32.76 32.54 37.95 -17.81%
EPS 0.13 0.37 4.87 0.38 2.79 0.44 2.45 -85.95%
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 28.63 35.57 56.24 34.43 32.76 32.26 37.87 -17.05%
EPS 0.13 0.37 4.86 0.38 2.79 0.44 2.44 -85.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6172 0.6334 0.6386 0.5831 0.5801 0.5651 0.5688 5.61%
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 1.59 1.44 0.83 1.46 1.68 0.86 0.69 74.72%
P/EPS 346.15 137.84 9.65 134.21 19.71 63.64 10.62 926.90%
EY 0.29 0.73 10.36 0.75 5.07 1.57 9.41 -90.23%
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 1.66 1.24 0.83 1.41 1.56 1.60 0.76 68.58%
P/EPS 361.54 118.92 9.65 128.95 18.28 118.18 11.85 882.52%
EY 0.28 0.84 10.36 0.78 5.47 0.85 8.44 -89.73%
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