[KUB] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- 47.16%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 806,762 708,500 796,208 867,605 892,508 585,537 765,881 0.86%
PBT -14,711 -51,723 22,265 80,224 46,500 -78,192 -43,703 -16.58%
Tax -1,844 -7,863 -5,247 -9,933 -9,593 -10,608 -8,620 -22.64%
NP -16,555 -59,586 17,018 70,291 36,907 -88,800 -52,323 -17.43%
-
NP to SH -16,714 -61,865 11,482 47,156 32,044 -86,130 -44,916 -15.17%
-
Tax Rate - - 23.57% 12.38% 20.63% - - -
Total Cost 823,317 768,086 779,190 797,314 855,601 674,337 818,204 0.10%
-
Net Worth 267,103 283,797 350,509 356,261 317,207 287,451 207,657 4.28%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 267,103 283,797 350,509 356,261 317,207 287,451 207,657 4.28%
NOSH 556,465 556,465 556,363 556,658 556,504 552,790 309,936 10.23%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -2.05% -8.41% 2.14% 8.10% 4.14% -15.17% -6.83% -
ROE -6.26% -21.80% 3.28% 13.24% 10.10% -29.96% -21.63% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 144.98 127.32 143.11 155.86 160.38 105.92 247.11 -8.49%
EPS -3.00 -11.12 2.06 8.47 5.76 -15.58 -8.26 -15.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.51 0.63 0.64 0.57 0.52 0.67 -5.40%
Adjusted Per Share Value based on latest NOSH - 556,003
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 144.77 127.14 142.88 155.69 160.16 105.07 137.44 0.86%
EPS -3.00 -11.10 2.06 8.46 5.75 -15.46 -8.06 -15.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4793 0.5093 0.629 0.6393 0.5692 0.5158 0.3726 4.28%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.41 0.68 0.67 0.47 0.26 0.83 0.44 -
P/RPS 0.28 0.53 0.47 0.30 0.16 0.78 0.18 7.63%
P/EPS -13.65 -6.12 32.47 5.55 4.52 -5.33 -3.04 28.41%
EY -7.33 -16.35 3.08 18.02 22.15 -18.77 -32.94 -22.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.33 1.06 0.73 0.46 1.60 0.66 4.30%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 25/02/11 25/02/10 26/02/09 29/02/08 27/02/07 -
Price 0.365 0.71 0.71 0.47 0.29 0.70 0.58 -
P/RPS 0.25 0.56 0.50 0.30 0.18 0.66 0.23 1.39%
P/EPS -12.15 -6.39 34.40 5.55 5.04 -4.49 -4.00 20.32%
EY -8.23 -15.66 2.91 18.02 19.86 -22.26 -24.99 -16.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.39 1.13 0.73 0.51 1.35 0.87 -2.22%

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