[KUB] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -69.65%
YoY- -71.27%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 829,556 643,948 792,964 719,036 731,636 833,684 884,032 -1.05%
PBT -14,656 -10,336 16,096 13,660 25,636 15,320 -11,452 4.19%
Tax -4,916 -5,128 -3,148 -5,276 11,888 -9,952 -6,832 -5.33%
NP -19,572 -15,464 12,948 8,384 37,524 5,368 -18,284 1.13%
-
NP to SH -16,552 -20,144 8,292 9,724 33,844 7,628 -18,284 -1.64%
-
Tax Rate - - 19.56% 38.62% -46.37% 64.96% - -
Total Cost 849,128 659,412 780,016 710,652 694,112 828,316 902,316 -1.00%
-
Net Worth 278,232 352,520 352,970 314,924 295,021 0 402,683 -5.97%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 278,232 352,520 352,970 314,924 295,021 0 402,683 -5.97%
NOSH 556,465 559,555 560,270 552,500 556,644 544,857 544,166 0.37%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -2.36% -2.40% 1.63% 1.17% 5.13% 0.64% -2.07% -
ROE -5.95% -5.71% 2.35% 3.09% 11.47% 0.00% -4.54% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 149.08 115.08 141.53 130.14 131.44 153.01 162.46 -1.42%
EPS -2.96 -3.60 1.48 1.76 6.08 1.40 -3.36 -2.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.63 0.63 0.57 0.53 0.00 0.74 -6.31%
Adjusted Per Share Value based on latest NOSH - 552,500
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 148.95 115.63 142.38 129.11 131.37 149.70 158.74 -1.05%
EPS -2.97 -3.62 1.49 1.75 6.08 1.37 -3.28 -1.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4996 0.633 0.6338 0.5655 0.5297 0.00 0.7231 -5.97%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.63 0.81 0.51 0.28 0.50 0.58 0.38 -
P/RPS 0.42 0.70 0.36 0.22 0.38 0.38 0.23 10.54%
P/EPS -21.18 -22.50 34.46 15.91 8.22 41.43 -11.31 11.01%
EY -4.72 -4.44 2.90 6.29 12.16 2.41 -8.84 -9.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.29 0.81 0.49 0.94 0.00 0.51 16.25%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 27/05/11 26/05/10 27/05/09 29/05/08 - 14/06/06 -
Price 0.56 0.71 0.44 0.52 0.44 0.00 0.39 -
P/RPS 0.38 0.62 0.31 0.40 0.33 0.00 0.24 7.95%
P/EPS -18.83 -19.72 29.73 29.55 7.24 0.00 -11.61 8.38%
EY -5.31 -5.07 3.36 3.38 13.82 0.00 -8.62 -7.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.13 0.70 0.91 0.83 0.00 0.53 13.26%

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