[KUB] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 147.74%
YoY- -77.18%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 181,639 179,270 160,987 260,425 178,001 159,541 198,241 -5.65%
PBT -11,904 233 -2,584 12,635 2,404 3,202 4,024 -
Tax -348 -942 -1,282 -3,509 -235 -716 -787 -41.92%
NP -12,252 -709 -3,866 9,126 2,169 2,486 3,237 -
-
NP to SH -12,858 -1,229 -5,036 6,181 2,495 733 2,073 -
-
Tax Rate - 404.29% - 27.77% 9.78% 22.36% 19.56% -
Total Cost 193,891 179,979 164,853 251,299 175,832 157,055 195,004 -0.38%
-
Net Worth 322,841 346,354 352,520 349,725 343,755 343,946 352,970 -5.76%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 322,841 346,354 352,520 349,725 343,755 343,946 352,970 -5.76%
NOSH 556,623 558,636 559,555 555,120 554,444 563,846 560,270 -0.43%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -6.75% -0.40% -2.40% 3.50% 1.22% 1.56% 1.63% -
ROE -3.98% -0.35% -1.43% 1.77% 0.73% 0.21% 0.59% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 32.63 32.09 28.77 46.91 32.10 28.30 35.38 -5.24%
EPS -2.31 -0.22 -0.90 1.11 0.45 0.13 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.62 0.63 0.63 0.62 0.61 0.63 -5.35%
Adjusted Per Share Value based on latest NOSH - 555,120
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 32.62 32.19 28.91 46.76 31.96 28.65 35.60 -5.65%
EPS -2.31 -0.22 -0.90 1.11 0.45 0.13 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5797 0.6219 0.633 0.628 0.6172 0.6176 0.6338 -5.76%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.53 0.73 0.81 0.67 0.49 0.45 0.51 -
P/RPS 1.62 2.27 2.82 1.43 1.53 1.59 1.44 8.16%
P/EPS -22.94 -331.82 -90.00 60.17 108.89 346.15 137.84 -
EY -4.36 -0.30 -1.11 1.66 0.92 0.29 0.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.18 1.29 1.06 0.79 0.74 0.81 8.06%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 26/08/11 27/05/11 25/02/11 30/11/10 26/08/10 26/05/10 -
Price 0.68 0.60 0.71 0.71 0.51 0.47 0.44 -
P/RPS 2.08 1.87 2.47 1.51 1.59 1.66 1.24 41.13%
P/EPS -29.44 -272.73 -78.89 63.77 113.33 361.54 118.92 -
EY -3.40 -0.37 -1.27 1.57 0.88 0.28 0.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.97 1.13 1.13 0.82 0.77 0.70 40.79%

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