[KUB] YoY Quarter Result on 30-Sep-2007 [#3]

Stock

[KUB] KUB MALAYSIA BHD

Announcement Date

28-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Sep-2007 [#3]

Profit Trend

QoQ- -274.87%

YoY- -304.3%

Quarter Report

KUB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Quarter Result
Revenue	178,001	191,865	309,072	130,459	190,147	206,596	202,486	-2.12%
YoY %	-7.23%	-37.92%	136.91%	-31.39%	-7.96%	2.03%	-	-
Horiz. %	87.91%	94.75%	152.64%	64.43%	93.91%	102.03%	100.00%	-
PBT	2,404	6,076	8,462	-19,264	10,662	-521	317	40.14%
YoY %	-60.43%	-28.20%	143.93%	-280.68%	2,146.45%	-264.35%	-	-
Horiz. %	758.36%	1,916.72%	2,669.40%	-6,076.97%	3,363.41%	-164.35%	100.00%	-
Tax	-235	-1,513	-1,554	-5,440	579	-1,867	-3,303	-35.61%
YoY %	84.47%	2.64%	71.43%	-1,039.55%	131.01%	43.48%	-	-
Horiz. %	7.11%	45.81%	47.05%	164.70%	-17.53%	56.52%	100.00%	-
NP	2,169	4,563	6,908	-24,704	11,241	-2,388	-2,986	-
YoY %	-52.47%	-33.95%	127.96%	-319.77%	570.73%	20.03%	-	-
Horiz. %	-72.64%	-152.81%	-231.35%	827.33%	-376.46%	79.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,495	2,093	4,817	-25,656	12,558	-1,619	-2,986	-
YoY %	19.21%	-56.55%	118.78%	-304.30%	875.66%	45.78%	-	-
Horiz. %	-83.56%	-70.09%	-161.32%	859.21%	-420.56%	54.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.78%	24.90%	18.36%	-	-5.43%	-	1,041.96%	-
YoY %	-60.72%	35.62%	0.00%	-	0.00%	-	-	-
Horiz. %	0.94%	2.39%	1.76%	-	-0.52%	-	100.00%	-
Total Cost	175,832	187,302	302,164	155,163	178,906	208,984	205,472	-2.56%
YoY %	-6.12%	-38.01%	94.74%	-13.27%	-14.39%	1.71%	-	-
Horiz. %	85.57%	91.16%	147.06%	75.52%	87.07%	101.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	343,755	324,965	304,586	343,557	462,533	403,306	417,010	-3.16%
YoY %	5.78%	6.69%	-11.34%	-25.72%	14.69%	-3.29%	-	-
Horiz. %	82.43%	77.93%	73.04%	82.39%	110.92%	96.71%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	343,755	324,965	304,586	343,557	462,533	403,306	417,010	-3.16%
YoY %	5.78%	6.69%	-11.34%	-25.72%	14.69%	-3.29%	-	-
Horiz. %	82.43%	77.93%	73.04%	82.39%	110.92%	96.71%	100.00%	-
NOSH	554,444	550,789	553,793	554,125	600,692	530,666	514,827	1.24%
YoY %	0.66%	-0.54%	-0.06%	-7.75%	13.20%	3.08%	-	-
Horiz. %	107.70%	106.99%	107.57%	107.63%	116.68%	103.08%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	1.22%	2.38%	2.24%	-18.94%	5.91%	-1.16%	-1.47%	-
YoY %	-48.74%	6.25%	111.83%	-420.47%	609.48%	21.09%	-	-
Horiz. %	-82.99%	-161.90%	-152.38%	1,288.44%	-402.04%	78.91%	100.00%	-
ROE	0.73%	0.64%	1.58%	-7.47%	2.72%	-0.40%	-0.72%	-
YoY %	14.06%	-59.49%	121.15%	-374.63%	780.00%	44.44%	-	-
Horiz. %	-101.39%	-88.89%	-219.44%	1,037.50%	-377.78%	55.56%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	32.10	34.83	55.81	23.54	31.65	38.93	39.33	-3.32%
YoY %	-7.84%	-37.59%	137.09%	-25.62%	-18.70%	-1.02%	-	-
Horiz. %	81.62%	88.56%	141.90%	59.85%	80.47%	98.98%	100.00%	-
EPS	0.45	0.38	0.87	-4.63	2.31	-0.45	-0.58	-
YoY %	18.42%	-56.32%	118.79%	-300.43%	613.33%	22.41%	-	-
Horiz. %	-77.59%	-65.52%	-150.00%	798.28%	-398.28%	77.59%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.62	0.59	0.55	0.62	0.77	0.76	0.81	-4.35%
YoY %	5.08%	7.27%	-11.29%	-19.48%	1.32%	-6.17%	-	-
Horiz. %	76.54%	72.84%	67.90%	76.54%	95.06%	93.83%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 554,125
RPS	31.96	34.45	55.50	23.43	34.14	37.10	36.36	-2.12%
YoY %	-7.23%	-37.93%	136.88%	-31.37%	-7.98%	2.04%	-	-
Horiz. %	87.90%	94.75%	152.64%	64.44%	93.89%	102.04%	100.00%	-
EPS	0.45	0.38	0.86	-4.61	2.25	-0.29	-0.54	-
YoY %	18.42%	-55.81%	118.66%	-304.89%	875.86%	46.30%	-	-
Horiz. %	-83.33%	-70.37%	-159.26%	853.70%	-416.67%	53.70%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.6172	0.5835	0.5469	0.6169	0.8305	0.7242	0.7488	-3.16%
YoY %	5.78%	6.69%	-11.35%	-25.72%	14.68%	-3.29%	-	-
Horiz. %	82.43%	77.92%	73.04%	82.39%	110.91%	96.71%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	0.49	0.51	0.29	0.92	0.38	0.47	0.61	-
P/RPS	1.53	1.46	0.52	3.91	1.20	1.21	1.55	-0.21%
YoY %	4.79%	180.77%	-86.70%	225.83%	-0.83%	-21.94%	-	-
Horiz. %	98.71%	94.19%	33.55%	252.26%	77.42%	78.06%	100.00%	-
P/EPS	108.89	134.21	33.34	-19.87	18.18	-154.05	-105.17	-
YoY %	-18.87%	302.55%	267.79%	-209.30%	111.80%	-46.48%	-	-
Horiz. %	-103.54%	-127.61%	-31.70%	18.89%	-17.29%	146.48%	100.00%	-
EY	0.92	0.75	3.00	-5.03	5.50	-0.65	-0.95	-
YoY %	22.67%	-75.00%	159.64%	-191.45%	946.15%	31.58%	-	-
Horiz. %	-96.84%	-78.95%	-315.79%	529.47%	-578.95%	68.42%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.79	0.86	0.53	1.48	0.49	0.62	0.75	0.86%
YoY %	-8.14%	62.26%	-64.19%	202.04%	-20.97%	-17.33%	-	-
Horiz. %	105.33%	114.67%	70.67%	197.33%	65.33%	82.67%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	30/11/10	25/11/09	27/11/08	28/11/07	14/11/06	25/11/05	10/11/04	-
Price	0.51	0.49	0.27	0.78	0.46	0.37	0.55	-
P/RPS	1.59	1.41	0.48	3.31	1.45	0.95	1.40	2.14%
YoY %	12.77%	193.75%	-85.50%	128.28%	52.63%	-32.14%	-	-
Horiz. %	113.57%	100.71%	34.29%	236.43%	103.57%	67.86%	100.00%	-
P/EPS	113.33	128.95	31.04	-16.85	22.00	-121.28	-94.83	-
YoY %	-12.11%	315.43%	284.21%	-176.59%	118.14%	-27.89%	-	-
Horiz. %	-119.51%	-135.98%	-32.73%	17.77%	-23.20%	127.89%	100.00%	-
EY	0.88	0.78	3.22	-5.94	4.54	-0.82	-1.05	-
YoY %	12.82%	-75.78%	154.21%	-230.84%	653.66%	21.90%	-	-
Horiz. %	-83.81%	-74.29%	-306.67%	565.71%	-432.38%	78.10%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.82	0.83	0.49	1.26	0.60	0.49	0.68	3.16%
YoY %	-1.20%	69.39%	-61.11%	110.00%	22.45%	-27.94%	-	-
Horiz. %	120.59%	122.06%	72.06%	185.29%	88.24%	72.06%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos