[KUB] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 116.98%
YoY- 141.72%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 792,964 719,036 731,636 833,684 884,032 688,320 667,132 2.92%
PBT 16,096 13,660 25,636 15,320 -11,452 -18,972 96,072 -25.74%
Tax -3,148 -5,276 11,888 -9,952 -6,832 -5,276 -4,724 -6.53%
NP 12,948 8,384 37,524 5,368 -18,284 -24,248 91,348 -27.78%
-
NP to SH 8,292 9,724 33,844 7,628 -18,284 -24,248 91,348 -32.94%
-
Tax Rate 19.56% 38.62% -46.37% 64.96% - - 4.92% -
Total Cost 780,016 710,652 694,112 828,316 902,316 712,568 575,784 5.18%
-
Net Worth 352,970 314,924 295,021 0 402,683 398,815 373,054 -0.91%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 352,970 314,924 295,021 0 402,683 398,815 373,054 -0.91%
NOSH 560,270 552,500 556,644 544,857 544,166 531,754 504,128 1.77%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 1.63% 1.17% 5.13% 0.64% -2.07% -3.52% 13.69% -
ROE 2.35% 3.09% 11.47% 0.00% -4.54% -6.08% 24.49% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 141.53 130.14 131.44 153.01 162.46 129.44 132.33 1.12%
EPS 1.48 1.76 6.08 1.40 -3.36 -4.56 18.12 -34.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.57 0.53 0.00 0.74 0.75 0.74 -2.64%
Adjusted Per Share Value based on latest NOSH - 544,857
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 142.38 129.11 131.37 149.70 158.74 123.59 119.79 2.91%
EPS 1.49 1.75 6.08 1.37 -3.28 -4.35 16.40 -32.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6338 0.5655 0.5297 0.00 0.7231 0.7161 0.6699 -0.91%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.51 0.28 0.50 0.58 0.38 0.62 0.62 -
P/RPS 0.36 0.22 0.38 0.38 0.23 0.48 0.47 -4.34%
P/EPS 34.46 15.91 8.22 41.43 -11.31 -13.60 3.42 46.93%
EY 2.90 6.29 12.16 2.41 -8.84 -7.35 29.23 -31.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.49 0.94 0.00 0.51 0.83 0.84 -0.60%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 27/05/09 29/05/08 - 14/06/06 19/05/05 28/05/04 -
Price 0.44 0.52 0.44 0.00 0.39 0.46 0.68 -
P/RPS 0.31 0.40 0.33 0.00 0.24 0.36 0.51 -7.95%
P/EPS 29.73 29.55 7.24 0.00 -11.61 -10.09 3.75 41.18%
EY 3.36 3.38 13.82 0.00 -8.62 -9.91 26.65 -29.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.91 0.83 0.00 0.53 0.61 0.92 -4.45%

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