[KUB] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -82.14%
YoY- -71.27%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 313,424 191,865 182,557 179,759 211,048 309,072 181,429 43.83%
PBT 36,560 6,076 34,173 3,415 20,857 8,462 5,835 238.73%
Tax -5,700 -1,513 -1,401 -1,319 -5,768 -1,554 -306 598.96%
NP 30,860 4,563 32,772 2,096 15,089 6,908 5,529 213.66%
-
NP to SH 27,083 2,093 15,549 2,431 13,611 4,817 5,155 201.30%
-
Tax Rate 15.59% 24.90% 4.10% 38.62% 27.65% 18.36% 5.24% -
Total Cost 282,564 187,302 149,785 177,663 195,959 302,164 175,900 37.04%
-
Net Worth 355,842 324,965 323,240 314,924 316,975 304,586 299,322 12.18%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 355,842 324,965 323,240 314,924 316,975 304,586 299,322 12.18%
NOSH 556,003 550,789 557,311 552,500 556,097 553,793 554,301 0.20%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.85% 2.38% 17.95% 1.17% 7.15% 2.24% 3.05% -
ROE 7.61% 0.64% 4.81% 0.77% 4.29% 1.58% 1.72% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 56.37 34.83 32.76 32.54 37.95 55.81 32.73 43.53%
EPS 4.87 0.38 2.79 0.44 2.45 0.87 0.93 200.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.59 0.58 0.57 0.57 0.55 0.54 11.95%
Adjusted Per Share Value based on latest NOSH - 552,500
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 56.28 34.45 32.78 32.28 37.90 55.50 32.58 43.82%
EPS 4.86 0.38 2.79 0.44 2.44 0.86 0.93 200.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.639 0.5835 0.5804 0.5655 0.5692 0.5469 0.5375 12.18%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.47 0.51 0.55 0.28 0.26 0.29 0.34 -
P/RPS 0.83 1.46 1.68 0.86 0.69 0.52 1.04 -13.92%
P/EPS 9.65 134.21 19.71 63.64 10.62 33.34 36.56 -58.75%
EY 10.36 0.75 5.07 1.57 9.41 3.00 2.74 142.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.86 0.95 0.49 0.46 0.53 0.63 10.29%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 28/08/09 27/05/09 26/02/09 27/11/08 29/08/08 -
Price 0.47 0.49 0.51 0.52 0.29 0.27 0.31 -
P/RPS 0.83 1.41 1.56 1.60 0.76 0.48 0.95 -8.58%
P/EPS 9.65 128.95 18.28 118.18 11.85 31.04 33.33 -56.13%
EY 10.36 0.78 5.47 0.85 8.44 3.22 3.00 127.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.83 0.88 0.91 0.51 0.49 0.57 17.87%

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