[KUB] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
14-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 4186.0%
YoY- 183.59%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 554,181 681,460 363,242 590,538 561,971 561,968 414,422 4.95%
PBT 43,664 25,643 -31,620 13,624 -12,340 41,488 -33,155 -
Tax -4,233 -3,825 1,623 -4,193 -5,087 -7,023 -3,216 4.68%
NP 39,431 21,818 -29,997 9,431 -17,427 34,465 -36,371 -
-
NP to SH 20,073 18,433 -30,592 12,858 -15,382 34,465 -36,371 -
-
Tax Rate 9.69% 14.92% - 30.78% - 16.93% - -
Total Cost 514,750 659,642 393,239 581,107 579,398 527,503 450,793 2.23%
-
Net Worth 328,062 306,288 342,984 529,123 407,523 415,426 332,938 -0.24%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 328,062 306,288 342,984 529,123 407,523 415,426 332,938 -0.24%
NOSH 556,038 556,888 553,200 687,173 536,215 512,872 504,452 1.63%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 7.12% 3.20% -8.26% 1.60% -3.10% 6.13% -8.78% -
ROE 6.12% 6.02% -8.92% 2.43% -3.77% 8.30% -10.92% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 99.67 122.37 65.66 85.94 104.80 109.57 82.15 3.27%
EPS 3.61 3.31 -5.53 2.37 -3.25 6.72 -7.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.55 0.62 0.77 0.76 0.81 0.66 -1.84%
Adjusted Per Share Value based on latest NOSH - 600,692
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 99.51 122.36 65.22 106.04 100.91 100.91 74.41 4.95%
EPS 3.60 3.31 -5.49 2.31 -2.76 6.19 -6.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5891 0.55 0.6159 0.9501 0.7317 0.7459 0.5978 -0.24%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.51 0.29 0.92 0.38 0.47 0.61 0.58 -
P/RPS 0.51 0.24 1.40 0.44 0.45 0.56 0.71 -5.36%
P/EPS 14.13 8.76 -16.64 20.31 -16.38 9.08 -8.04 -
EY 7.08 11.41 -6.01 4.92 -6.10 11.02 -12.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.53 1.48 0.49 0.62 0.75 0.88 -0.38%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 27/11/08 28/11/07 14/11/06 25/11/05 10/11/04 13/11/03 -
Price 0.49 0.27 0.78 0.46 0.37 0.55 0.63 -
P/RPS 0.49 0.22 1.19 0.54 0.35 0.50 0.77 -7.24%
P/EPS 13.57 8.16 -14.10 24.58 -12.90 8.18 -8.74 -
EY 7.37 12.26 -7.09 4.07 -7.75 12.22 -11.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.49 1.26 0.60 0.49 0.68 0.95 -2.22%

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