[KUB] YoY Annual (Unaudited) Result on 31-Dec-2005 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
10-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
YoY- -115.14%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 892,508 585,537 765,881 829,429 801,495 625,281 515,691 9.56%
PBT 46,500 -78,192 -43,703 -26,448 -8,825 -20,139 -274,031 -
Tax -9,593 -10,608 -8,620 -11,953 -9,562 -9,476 -4,067 15.36%
NP 36,907 -88,800 -52,323 -38,401 -18,387 -29,615 -278,098 -
-
NP to SH 32,044 -86,130 -44,916 -39,558 -18,387 -29,615 -278,098 -
-
Tax Rate 20.63% - - - - - - -
Total Cost 855,601 674,337 818,204 867,830 819,882 654,896 793,789 1.25%
-
Net Worth 317,207 287,451 207,657 403,722 392,531 348,110 378,364 -2.89%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 317,207 287,451 207,657 403,722 392,531 348,110 378,364 -2.89%
NOSH 556,504 552,790 309,936 538,296 516,488 504,507 504,486 1.64%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 4.14% -15.17% -6.83% -4.63% -2.29% -4.74% -53.93% -
ROE 10.10% -29.96% -21.63% -9.80% -4.68% -8.51% -73.50% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 160.38 105.92 247.11 154.08 155.18 123.94 102.22 7.78%
EPS 5.76 -15.58 -8.26 -7.14 -3.56 -5.87 -55.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.52 0.67 0.75 0.76 0.69 0.75 -4.46%
Adjusted Per Share Value based on latest NOSH - 537,487
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 160.16 105.07 137.44 148.84 143.83 112.21 92.54 9.56%
EPS 5.75 -15.46 -8.06 -7.10 -3.30 -5.31 -49.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5692 0.5158 0.3726 0.7245 0.7044 0.6247 0.679 -2.89%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.26 0.83 0.44 0.31 0.73 0.60 0.46 -
P/RPS 0.16 0.78 0.18 0.20 0.47 0.48 0.45 -15.81%
P/EPS 4.52 -5.33 -3.04 -4.22 -20.51 -10.22 -0.83 -
EY 22.15 -18.77 -32.94 -23.71 -4.88 -9.78 -119.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 1.60 0.66 0.41 0.96 0.87 0.61 -4.59%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 29/02/08 27/02/07 10/03/06 28/02/05 19/02/04 22/08/03 -
Price 0.29 0.70 0.58 0.34 0.55 0.76 0.63 -
P/RPS 0.18 0.66 0.23 0.22 0.35 0.61 0.62 -18.61%
P/EPS 5.04 -4.49 -4.00 -4.63 -15.45 -12.95 -1.14 -
EY 19.86 -22.26 -24.99 -21.61 -6.47 -7.72 -87.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 1.35 0.87 0.45 0.72 1.10 0.84 -7.97%

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