[KUB] YoY 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- 240.38%
YoY- 19.21%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 215,767 191,628 181,639 178,001 191,865 309,072 130,459 8.73%
PBT 4,514 678 -11,904 2,404 6,076 8,462 -19,264 -
Tax -227 -107 -348 -235 -1,513 -1,554 -5,440 -41.07%
NP 4,287 571 -12,252 2,169 4,563 6,908 -24,704 -
-
NP to SH 3,899 -837 -12,858 2,495 2,093 4,817 -25,656 -
-
Tax Rate 5.03% 15.78% - 9.78% 24.90% 18.36% - -
Total Cost 211,480 191,057 193,891 175,832 187,302 302,164 155,163 5.29%
-
Net Worth 272,667 272,667 322,841 343,755 324,965 304,586 343,557 -3.77%
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 272,667 272,667 322,841 343,755 324,965 304,586 343,557 -3.77%
NOSH 556,465 556,465 556,623 554,444 550,789 553,793 554,125 0.07%
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 1.99% 0.30% -6.75% 1.22% 2.38% 2.24% -18.94% -
ROE 1.43% -0.31% -3.98% 0.73% 0.64% 1.58% -7.47% -
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 38.77 34.44 32.63 32.10 34.83 55.81 23.54 8.66%
EPS 0.70 -0.15 -2.31 0.45 0.38 0.87 -4.63 -
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 38.72 34.39 32.60 31.94 34.43 55.46 23.41 8.73%
EPS 0.70 -0.15 -2.31 0.45 0.38 0.86 -4.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4893 0.4893 0.5793 0.6169 0.5831 0.5466 0.6165 -3.77%
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 1.20 1.36 1.62 1.53 1.46 0.52 3.91 -17.85%
P/EPS 66.36 -312.47 -22.94 108.89 134.21 33.34 -19.87 -
EY 1.51 -0.32 -4.36 0.92 0.75 3.00 -5.03 -
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 1.10 1.31 2.08 1.59 1.41 0.48 3.31 -16.75%
P/EPS 60.66 -299.17 -29.44 113.33 128.95 31.04 -16.85 -
EY 1.65 -0.33 -3.40 0.88 0.78 3.22 -5.94 -
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