[KUB] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -31.66%
YoY- -12.16%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 758,954 796,208 849,207 863,071 886,087 867,605 765,229 -0.54%
PBT 15,657 22,265 46,190 49,862 80,833 80,224 64,521 -61.12%
Tax -5,742 -5,247 -7,438 -8,716 -9,401 -9,933 -10,001 -30.94%
NP 9,915 17,018 38,752 41,146 71,432 70,291 54,520 -67.93%
-
NP to SH 4,373 11,482 32,384 31,982 46,798 47,156 33,684 -74.39%
-
Tax Rate 36.67% 23.57% 16.10% 17.48% 11.63% 12.38% 15.50% -
Total Cost 749,039 779,190 810,455 821,925 814,655 797,314 710,709 3.56%
-
Net Worth 352,520 349,725 343,755 343,946 352,970 355,842 324,965 5.58%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 352,520 349,725 343,755 343,946 352,970 355,842 324,965 5.58%
NOSH 559,555 555,120 554,444 563,846 560,270 556,003 550,789 1.05%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 1.31% 2.14% 4.56% 4.77% 8.06% 8.10% 7.12% -
ROE 1.24% 3.28% 9.42% 9.30% 13.26% 13.25% 10.37% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 135.64 143.43 153.16 153.07 158.15 156.04 138.93 -1.58%
EPS 0.78 2.07 5.84 5.67 8.35 8.48 6.12 -74.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.63 0.62 0.61 0.63 0.64 0.59 4.47%
Adjusted Per Share Value based on latest NOSH - 563,846
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 136.28 142.97 152.48 154.97 159.11 155.79 137.40 -0.54%
EPS 0.79 2.06 5.81 5.74 8.40 8.47 6.05 -74.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.633 0.628 0.6172 0.6176 0.6338 0.639 0.5835 5.58%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.81 0.67 0.49 0.45 0.51 0.47 0.51 -
P/RPS 0.60 0.47 0.32 0.29 0.32 0.30 0.37 38.06%
P/EPS 103.65 32.39 8.39 7.93 6.11 5.54 8.34 437.36%
EY 0.96 3.09 11.92 12.60 16.38 18.05 11.99 -81.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.06 0.79 0.74 0.81 0.73 0.86 31.06%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 25/02/11 30/11/10 26/08/10 26/05/10 25/02/10 25/11/09 -
Price 0.71 0.71 0.51 0.47 0.44 0.47 0.49 -
P/RPS 0.52 0.50 0.33 0.31 0.28 0.30 0.35 30.23%
P/EPS 90.85 34.33 8.73 8.29 5.27 5.54 8.01 405.55%
EY 1.10 2.91 11.45 12.07 18.98 18.05 12.48 -80.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.13 0.82 0.77 0.70 0.73 0.83 22.86%

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