[KUB] QoQ TTM 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- -64.54%
YoY- -75.65%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 782,321 778,683 758,954 796,208 849,207 863,071 886,087 -7.96%
PBT -1,620 12,688 15,657 22,265 46,190 49,862 80,833 -
Tax -6,081 -5,968 -5,742 -5,247 -7,438 -8,716 -9,401 -25.18%
NP -7,701 6,720 9,915 17,018 38,752 41,146 71,432 -
-
NP to SH -12,942 2,411 4,373 11,482 32,384 31,982 46,798 -
-
Tax Rate - 47.04% 36.67% 23.57% 16.10% 17.48% 11.63% -
Total Cost 790,022 771,963 749,039 779,190 810,455 821,925 814,655 -2.02%
-
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 -0.98% 0.86% 1.31% 2.14% 4.56% 4.77% 8.06% -
ROE -4.01% 0.70% 1.24% 3.28% 9.42% 9.30% 13.26% -
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 140.55 139.39 135.64 143.43 153.16 153.07 158.15 -7.55%
EPS -2.33 0.43 0.78 2.07 5.84 5.67 8.35 -
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 140.39 139.73 136.19 142.88 152.39 154.88 159.01 -7.96%
EPS -2.32 0.43 0.78 2.06 5.81 5.74 8.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5793 0.6215 0.6326 0.6276 0.6169 0.6172 0.6334 -5.77%
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 0.38 0.52 0.60 0.47 0.32 0.29 0.32 12.12%
P/EPS -22.79 169.14 103.65 32.39 8.39 7.93 6.11 -
EY -4.39 0.59 0.96 3.09 11.92 12.60 16.38 -
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 0.48 0.43 0.52 0.50 0.33 0.31 0.28 43.19%
P/EPS -29.25 139.02 90.85 34.33 8.73 8.29 5.27 -
EY -3.42 0.72 1.10 2.91 11.45 12.07 18.98 -
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