[KUB] YoY Cumulative 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- 11.64%
YoY- 8.9%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 604,249 521,896 535,783 554,181 681,460 363,242 590,538 0.38%
PBT -5,879 -14,255 9,630 43,664 25,643 -31,620 13,624 -
Tax -1,864 -2,572 -1,738 -4,233 -3,825 1,623 -4,193 -12.62%
NP -7,743 -16,827 7,892 39,431 21,818 -29,997 9,431 -
-
NP to SH -7,632 -19,123 5,301 20,073 18,433 -30,592 12,858 -
-
Tax Rate - - 18.05% 9.69% 14.92% - 30.78% -
Total Cost 611,992 538,723 527,891 514,750 659,642 393,239 581,107 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 -2.80% -5.93% 1.53% 6.12% 6.02% -8.92% 2.43% -
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 108.59 93.88 96.02 99.67 122.37 65.66 85.94 3.97%
EPS -1.37 -3.44 0.95 3.61 3.31 -5.53 2.37 -
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 108.43 93.65 96.15 99.45 122.29 65.18 105.97 0.38%
EPS -1.37 -3.43 0.95 3.60 3.31 -5.49 2.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4893 0.5786 0.6208 0.5887 0.5496 0.6155 0.9495 -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 0.43 0.56 0.51 0.51 0.24 1.40 0.44 -0.38%
P/EPS -34.27 -15.41 51.58 14.13 8.76 -16.64 20.31 -
EY -2.92 -6.49 1.94 7.08 11.41 -6.01 4.92 -
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 0.41 0.72 0.53 0.49 0.22 1.19 0.54 -4.48%
P/EPS -32.81 -19.77 53.68 13.57 8.16 -14.10 24.58 -
EY -3.05 -5.06 1.86 7.37 12.26 -7.09 4.07 -
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