[KUB] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 68.5%
YoY- 93.49%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 243,671 219,814 202,513 191,628 205,232 207,389 186,604 19.48%
PBT 4,113 2,069 -8,832 678 -2,893 -3,664 -37,468 -
Tax -2,069 -1,965 20 -107 -528 -1,229 -5,291 -46.55%
NP 2,044 104 -8,812 571 -3,421 -4,893 -42,759 -
-
NP to SH 2,662 589 -9,082 -837 -2,657 -4,138 -42,742 -
-
Tax Rate 50.30% 94.97% - 15.78% - - - -
Total Cost 241,627 219,710 211,325 191,057 208,653 212,282 229,363 3.53%
-
Net Worth 267,103 261,538 267,103 272,667 278,232 278,232 283,797 -3.96%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 267,103 261,538 267,103 272,667 278,232 278,232 283,797 -3.96%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.84% 0.05% -4.35% 0.30% -1.67% -2.36% -22.91% -
ROE 1.00% 0.23% -3.40% -0.31% -0.95% -1.49% -15.06% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 43.79 39.50 36.39 34.44 36.88 37.27 33.53 19.49%
EPS 0.48 0.11 -1.63 -0.15 -0.48 -0.74 -7.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.47 0.48 0.49 0.50 0.50 0.51 -3.96%
Adjusted Per Share Value based on latest NOSH - 556,465
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 43.73 39.45 36.34 34.39 36.83 37.22 33.49 19.48%
EPS 0.48 0.11 -1.63 -0.15 -0.48 -0.74 -7.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4793 0.4693 0.4793 0.4893 0.4993 0.4993 0.5093 -3.97%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.475 0.405 0.41 0.47 0.52 0.63 0.68 -
P/RPS 1.08 1.03 1.13 1.36 1.41 1.69 2.03 -34.36%
P/EPS 99.29 382.63 -25.12 -312.47 -108.91 -84.72 -8.85 -
EY 1.01 0.26 -3.98 -0.32 -0.92 -1.18 -11.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.86 0.85 0.96 1.04 1.26 1.33 -17.88%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 06/08/13 27/05/13 28/02/13 27/11/12 27/08/12 30/05/12 29/02/12 -
Price 0.50 0.495 0.365 0.45 0.51 0.56 0.71 -
P/RPS 1.14 1.25 1.00 1.31 1.38 1.50 2.12 -33.89%
P/EPS 104.52 467.66 -22.36 -299.17 -106.81 -75.31 -9.24 -
EY 0.96 0.21 -4.47 -0.33 -0.94 -1.33 -10.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.05 0.76 0.92 1.02 1.12 1.39 -17.59%

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