[KUB] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 88.92%
YoY- -73.59%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 679,252 604,249 521,896 535,783 554,181 681,460 363,242 10.98%
PBT 10,696 -5,879 -14,255 9,630 43,664 25,643 -31,620 -
Tax -4,261 -1,864 -2,572 -1,738 -4,233 -3,825 1,623 -
NP 6,435 -7,743 -16,827 7,892 39,431 21,818 -29,997 -
-
NP to SH 7,150 -7,632 -19,123 5,301 20,073 18,433 -30,592 -
-
Tax Rate 39.84% - - 18.05% 9.69% 14.92% - -
Total Cost 672,817 611,992 538,723 527,891 514,750 659,642 393,239 9.35%
-
Net Worth 272,667 272,667 322,422 345,960 328,062 306,288 342,984 -3.74%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 272,667 272,667 322,422 345,960 328,062 306,288 342,984 -3.74%
NOSH 556,465 556,465 555,901 558,000 556,038 556,888 553,200 0.09%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 0.95% -1.28% -3.22% 1.47% 7.12% 3.20% -8.26% -
ROE 2.62% -2.80% -5.93% 1.53% 6.12% 6.02% -8.92% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 122.07 108.59 93.88 96.02 99.67 122.37 65.66 10.87%
EPS 1.28 -1.37 -3.44 0.95 3.61 3.31 -5.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.49 0.58 0.62 0.59 0.55 0.62 -3.84%
Adjusted Per Share Value based on latest NOSH - 554,444
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 121.89 108.43 93.65 96.15 99.45 122.29 65.18 10.98%
EPS 1.28 -1.37 -3.43 0.95 3.60 3.31 -5.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4893 0.4893 0.5786 0.6208 0.5887 0.5496 0.6155 -3.74%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.465 0.47 0.53 0.49 0.51 0.29 0.92 -
P/RPS 0.38 0.43 0.56 0.51 0.51 0.24 1.40 -19.51%
P/EPS 36.19 -34.27 -15.41 51.58 14.13 8.76 -16.64 -
EY 2.76 -2.92 -6.49 1.94 7.08 11.41 -6.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.96 0.91 0.79 0.86 0.53 1.48 -7.11%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 27/11/12 30/11/11 30/11/10 25/11/09 27/11/08 28/11/07 -
Price 0.425 0.45 0.68 0.51 0.49 0.27 0.78 -
P/RPS 0.35 0.41 0.72 0.53 0.49 0.22 1.19 -18.43%
P/EPS 33.08 -32.81 -19.77 53.68 13.57 8.16 -14.10 -
EY 3.02 -3.05 -5.06 1.86 7.37 12.26 -7.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.92 1.17 0.82 0.83 0.49 1.26 -5.98%

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