[KUB] YoY TTM 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- 36.08%
YoY- 66.47%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 882,436 725,142 679,504 906,578 795,714 713,274 588,440 6.98%
PBT 66,907 -48,655 -50,749 -7,937 -63,015 47,287 -262,145 -
Tax -10,042 -19,942 -5,058 -13,557 -7,571 -11,452 -5,912 9.22%
NP 56,865 -68,597 -55,807 -21,494 -70,586 35,835 -268,057 -
-
NP to SH 36,408 -71,795 -51,743 -23,450 -69,927 35,835 -268,057 -
-
Tax Rate 15.01% - - - - 24.22% - -
Total Cost 825,571 793,739 735,311 928,072 866,300 677,439 856,497 -0.61%
-
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 6.44% -9.46% -8.21% -2.37% -8.87% 5.02% -45.55% -
ROE 11.26% -23.99% -14.20% 0.00% -17.01% 8.72% -79.15% -
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 158.34 130.82 123.11 1.69 149.04 140.57 116.42 5.25%
EPS 6.53 -12.95 -9.37 -0.04 -13.10 7.06 -53.03 -
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 158.45 130.21 122.01 162.78 142.88 128.08 105.66 6.98%
EPS 6.54 -12.89 -9.29 -4.21 -12.56 6.43 -48.13 -
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 0.35 0.26 0.53 27.73 0.31 0.48 0.48 -5.12%
P/EPS 8.42 -2.63 -6.93 -1,072.08 -3.51 9.63 -1.06 -
EY 11.88 -38.10 -14.42 -0.09 -28.47 10.39 -94.70 -
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 - 25/08/06 19/08/05 01/09/04 22/08/03 -
Price 0.51 0.31 0.00 0.44 0.50 0.67 0.63 -
P/RPS 0.32 0.24 0.00 25.96 0.34 0.48 0.54 -8.34%
P/EPS 7.81 -2.39 0.00 -1,003.65 -3.82 9.49 -1.19 -
EY 12.81 -41.78 0.00 -0.10 -26.19 10.54 -84.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.57 0.00 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