[KUB] YoY 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- 206.56%
YoY- 158.24%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 182,557 181,429 105,593 211,516 183,295 192,699 144,773 3.93%
PBT 34,173 5,835 -7,914 7,509 -7,122 17,153 -9,097 -
Tax -1,401 -306 1,278 -3,116 -1,901 -2,539 -1,366 0.42%
NP 32,772 5,529 -6,636 4,393 -9,023 14,614 -10,463 -
-
NP to SH 15,549 5,155 -6,844 4,871 -8,364 14,614 -10,463 -
-
Tax Rate 4.10% 5.24% - 41.50% - 14.80% - -
Total Cost 149,785 175,900 112,229 207,123 192,318 178,085 155,236 -0.59%
-
Net Worth 323,240 299,322 364,277 0 411,107 411,018 338,657 -0.77%
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 323,240 299,322 364,277 0 411,107 411,018 338,657 -0.77%
NOSH 557,311 554,301 551,935 53,490,001 533,905 507,430 505,458 1.63%
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 17.95% 3.05% -6.28% 2.08% -4.92% 7.58% -7.23% -
ROE 4.81% 1.72% -1.88% 0.00% -2.03% 3.56% -3.09% -
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 32.76 32.73 19.13 0.40 34.33 37.98 28.64 2.26%
EPS 2.79 0.93 -1.24 0.90 -1.69 2.88 -2.07 -
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 32.78 32.58 18.96 37.98 32.91 34.60 26.00 3.93%
EPS 2.79 0.93 -1.23 0.87 -1.50 2.62 -1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5804 0.5375 0.6541 0.00 0.7382 0.738 0.6081 -0.77%
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 1.68 1.04 3.40 118.86 1.34 1.79 1.96 -2.53%
P/EPS 19.71 36.56 -52.42 5,161.22 -29.36 23.61 -27.05 -
EY 5.07 2.74 -1.91 0.02 -3.41 4.24 -3.70 -
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 1.56 0.95 5.12 111.27 1.46 1.76 2.20 -5.56%
P/EPS 18.28 33.33 -79.03 4,831.78 -31.92 23.26 -30.43 -
EY 5.47 3.00 -1.27 0.02 -3.13 4.30 -3.29 -
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