[KUB] YoY Cumulative 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- 106.56%
YoY- 102.17%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 362,316 372,388 232,783 400,391 355,375 359,482 271,489 4.92%
PBT 37,588 17,181 -12,357 2,962 -11,865 41,171 -26,255 -
Tax -2,720 -2,271 7,063 -4,772 -3,220 -3,720 -1,744 7.68%
NP 34,868 14,910 -5,294 -1,810 -15,085 37,451 -27,999 -
-
NP to SH 17,980 13,616 -4,937 300 -13,809 37,451 -27,999 -
-
Tax Rate 7.24% 13.22% - 161.11% - 9.04% - -
Total Cost 327,448 357,478 238,077 402,201 370,460 322,031 299,488 1.49%
-
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 5.57% 4.54% -1.36% 0.00% -3.36% 9.12% -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 65.09 67.01 42.44 73.58 66.67 70.93 53.81 3.21%
EPS 3.23 2.45 -0.90 0.06 -2.83 7.39 -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 65.06 66.87 41.80 71.89 63.81 64.55 48.75 4.92%
EPS 3.23 2.44 -0.89 0.05 -2.48 6.72 -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 0.85 0.51 1.53 0.64 0.69 0.96 1.04 -3.30%
P/EPS 17.03 13.88 -72.22 852.53 -17.76 9.20 -10.09 -
EY 5.87 7.21 -1.38 0.12 -5.63 10.87 -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 0.78 0.46 2.31 0.60 0.75 0.94 1.17 -6.52%
P/EPS 15.79 12.65 -108.89 798.11 -19.30 9.07 -11.35 -
EY 6.33 7.90 -0.92 0.13 -5.18 11.03 -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