[KUB] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 103.28%
YoY- 102.17%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 724,632 744,776 465,566 800,782 710,750 718,964 271,489 17.75%
PBT 75,176 34,362 -24,714 5,924 -23,730 82,342 -26,255 -
Tax -5,440 -4,542 14,126 -9,544 -6,440 -7,440 -1,744 20.85%
NP 69,736 29,820 -10,588 -3,620 -30,170 74,902 -27,999 -
-
NP to SH 35,960 27,232 -9,874 600 -27,618 74,902 -27,999 -
-
Tax Rate 7.24% 13.22% - 161.11% - 9.04% - -
Total Cost 654,896 714,956 476,154 804,402 740,920 644,062 299,488 13.91%
-
Net Worth 322,860 300,107 362,046 0 410,439 410,491 338,005 -0.76%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 322,860 300,107 362,046 0 410,439 410,491 338,005 -0.76%
NOSH 556,656 555,755 548,555 544,166 533,038 506,779 504,486 1.65%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 9.62% 4.00% -2.27% -0.45% -4.24% 10.42% -10.31% -
ROE 11.14% 9.07% -2.73% 0.00% -6.73% 18.25% -8.28% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 130.18 134.01 84.87 147.16 133.34 141.87 53.81 15.84%
EPS 6.46 4.90 -1.80 0.12 -5.66 14.78 -5.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.54 0.66 0.00 0.77 0.81 0.67 -2.37%
Adjusted Per Share Value based on latest NOSH - 53,490,001
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 130.11 133.73 83.60 143.79 127.62 129.10 48.75 17.75%
EPS 6.46 4.89 -1.77 0.11 -4.96 13.45 -5.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5797 0.5389 0.6501 0.00 0.737 0.7371 0.6069 -0.76%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.55 0.34 0.65 0.47 0.46 0.68 0.56 -
P/RPS 0.42 0.25 0.77 0.32 0.34 0.48 1.04 -14.01%
P/EPS 8.51 6.94 -36.11 426.26 -8.88 4.60 -10.09 -
EY 11.75 14.41 -2.77 0.23 -11.26 21.74 -9.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.63 0.98 0.00 0.60 0.84 0.84 2.07%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 29/08/08 30/08/07 25/08/06 19/08/05 01/09/04 22/08/03 -
Price 0.51 0.31 0.98 0.44 0.50 0.67 0.63 -
P/RPS 0.39 0.23 1.15 0.30 0.37 0.47 1.17 -16.71%
P/EPS 7.89 6.33 -54.44 399.06 -9.65 4.53 -11.35 -
EY 12.67 15.81 -1.84 0.25 -10.36 22.06 -8.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.57 1.48 0.00 0.65 0.83 0.94 -1.09%

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