[KUB] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 1193.98%
YoY- 98.98%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 178,001 159,541 198,241 313,424 191,865 182,557 179,759 -0.65%
PBT 2,404 3,202 4,024 36,560 6,076 34,173 3,415 -20.84%
Tax -235 -716 -787 -5,700 -1,513 -1,401 -1,319 -68.30%
NP 2,169 2,486 3,237 30,860 4,563 32,772 2,096 2.30%
-
NP to SH 2,495 733 2,073 27,083 2,093 15,549 2,431 1.74%
-
Tax Rate 9.78% 22.36% 19.56% 15.59% 24.90% 4.10% 38.62% -
Total Cost 175,832 157,055 195,004 282,564 187,302 149,785 177,663 -0.68%
-
Net Worth 343,755 343,946 352,970 355,842 324,965 323,240 314,924 6.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 343,755 343,946 352,970 355,842 324,965 323,240 314,924 6.00%
NOSH 554,444 563,846 560,270 556,003 550,789 557,311 552,500 0.23%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.22% 1.56% 1.63% 9.85% 2.38% 17.95% 1.17% -
ROE 0.73% 0.21% 0.59% 7.61% 0.64% 4.81% 0.77% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 32.10 28.30 35.38 56.37 34.83 32.76 32.54 -0.90%
EPS 0.45 0.13 0.37 4.87 0.38 2.79 0.44 1.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.61 0.63 0.64 0.59 0.58 0.57 5.76%
Adjusted Per Share Value based on latest NOSH - 556,003
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 31.94 28.63 35.57 56.24 34.43 32.76 32.26 -0.66%
EPS 0.45 0.13 0.37 4.86 0.38 2.79 0.44 1.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6169 0.6172 0.6334 0.6386 0.5831 0.5801 0.5651 6.01%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.49 0.45 0.51 0.47 0.51 0.55 0.28 -
P/RPS 1.53 1.59 1.44 0.83 1.46 1.68 0.86 46.77%
P/EPS 108.89 346.15 137.84 9.65 134.21 19.71 63.64 43.00%
EY 0.92 0.29 0.73 10.36 0.75 5.07 1.57 -29.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.74 0.81 0.73 0.86 0.95 0.49 37.45%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 26/08/10 26/05/10 25/02/10 25/11/09 28/08/09 27/05/09 -
Price 0.51 0.47 0.44 0.47 0.49 0.51 0.52 -
P/RPS 1.59 1.66 1.24 0.83 1.41 1.56 1.60 -0.41%
P/EPS 113.33 361.54 118.92 9.65 128.95 18.28 118.18 -2.75%
EY 0.88 0.28 0.84 10.36 0.78 5.47 0.85 2.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.77 0.70 0.73 0.83 0.88 0.91 -6.70%

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