[KUB] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 7.25%
YoY- -109.34%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 892,508 903,755 725,142 649,306 666,768 619,816 679,504 19.83%
PBT 46,500 -20,929 -48,655 -62,404 -69,920 -80,675 -50,749 -
Tax -9,593 -16,056 -19,942 -18,358 -18,881 -11,077 -5,058 52.92%
NP 36,907 -36,985 -68,597 -80,762 -88,801 -91,752 -55,807 -
-
NP to SH 32,044 -41,322 -71,795 -83,794 -90,348 -89,957 -51,743 -
-
Tax Rate 20.63% - - - - - - -
Total Cost 855,601 940,740 793,739 730,068 755,569 711,568 735,311 10.57%
-
Net Worth 316,975 304,586 299,322 295,021 295,022 343,557 364,277 -8.81%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 316,975 304,586 299,322 295,021 295,022 343,557 364,277 -8.81%
NOSH 556,097 553,793 554,301 556,644 556,645 554,125 551,935 0.49%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.14% -4.09% -9.46% -12.44% -13.32% -14.80% -8.21% -
ROE 10.11% -13.57% -23.99% -28.40% -30.62% -26.18% -14.20% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 160.49 163.19 130.82 116.65 119.78 111.85 123.11 19.23%
EPS 5.76 -7.46 -12.95 -15.05 -16.23 -16.23 -9.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.55 0.54 0.53 0.53 0.62 0.66 -9.27%
Adjusted Per Share Value based on latest NOSH - 556,644
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 160.26 162.28 130.21 116.59 119.72 111.29 122.01 19.83%
EPS 5.75 -7.42 -12.89 -15.05 -16.22 -16.15 -9.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5692 0.5469 0.5375 0.5297 0.5297 0.6169 0.6541 -8.81%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.26 0.29 0.34 0.50 0.83 0.92 0.65 -
P/RPS 0.16 0.18 0.26 0.43 0.69 0.82 0.53 -54.83%
P/EPS 4.51 -3.89 -2.63 -3.32 -5.11 -5.67 -6.93 -
EY 22.16 -25.73 -38.10 -30.11 -19.56 -17.65 -14.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.53 0.63 0.94 1.57 1.48 0.98 -39.46%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 27/11/08 29/08/08 29/05/08 - - - -
Price 0.29 0.27 0.31 0.44 0.00 0.00 0.00 -
P/RPS 0.18 0.17 0.24 0.38 0.00 0.00 0.00 -
P/EPS 5.03 -3.62 -2.39 -2.92 0.00 0.00 0.00 -
EY 19.87 -27.64 -41.78 -34.21 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.49 0.57 0.83 0.00 0.00 0.00 -

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