[KUB] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -25.57%
YoY- 8.9%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 805,665 695,861 714,377 738,908 908,613 484,322 787,384 0.38%
PBT -7,838 -19,006 12,840 58,218 34,190 -42,160 18,165 -
Tax -2,485 -3,429 -2,317 -5,644 -5,100 2,164 -5,590 -12.62%
NP -10,324 -22,436 10,522 52,574 29,090 -39,996 12,574 -
-
NP to SH -10,176 -25,497 7,068 26,764 24,577 -40,789 17,144 -
-
Tax Rate - - 18.05% 9.69% 14.92% - 30.77% -
Total Cost 815,989 718,297 703,854 686,333 879,522 524,318 774,809 0.86%
-
Net Worth 272,667 322,422 345,960 328,062 306,288 342,984 529,123 -10.45%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 272,667 322,422 345,960 328,062 306,288 342,984 529,123 -10.45%
NOSH 556,465 555,901 558,000 556,038 556,888 553,200 687,173 -3.45%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -1.28% -3.22% 1.47% 7.12% 3.20% -8.26% 1.60% -
ROE -3.73% -7.91% 2.04% 8.16% 8.02% -11.89% 3.24% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 144.78 125.18 128.02 132.89 163.16 87.55 114.58 3.97%
EPS -1.83 -4.59 1.27 4.81 4.41 -7.37 3.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.58 0.62 0.59 0.55 0.62 0.77 -7.24%
Adjusted Per Share Value based on latest NOSH - 550,789
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 144.67 124.95 128.27 132.68 163.15 86.96 141.38 0.38%
EPS -1.83 -4.58 1.27 4.81 4.41 -7.32 3.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4896 0.5789 0.6212 0.5891 0.55 0.6159 0.9501 -10.45%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.47 0.53 0.49 0.51 0.29 0.92 0.38 -
P/RPS 0.32 0.42 0.38 0.38 0.18 1.05 0.33 -0.51%
P/EPS -25.70 -11.56 38.68 10.60 6.57 -12.48 15.23 -
EY -3.89 -8.65 2.59 9.44 15.22 -8.01 6.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.91 0.79 0.86 0.53 1.48 0.49 11.84%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 30/11/11 30/11/10 25/11/09 27/11/08 28/11/07 14/11/06 -
Price 0.45 0.68 0.51 0.49 0.27 0.78 0.46 -
P/RPS 0.31 0.54 0.40 0.37 0.17 0.89 0.40 -4.15%
P/EPS -24.61 -14.83 40.26 10.18 6.12 -10.58 18.44 -
EY -4.06 -6.75 2.48 9.82 16.35 -9.45 5.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.17 0.82 0.83 0.49 1.26 0.60 7.37%

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