[KUB] YoY TTM 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- -73.85%
YoY- -870.1%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 849,207 765,229 903,755 619,816 890,129 799,824 772,827 1.58%
PBT 46,190 64,521 -20,929 -80,675 3,246 -63,853 54,504 -2.71%
Tax -7,438 -10,001 -16,056 -11,077 -11,111 -6,135 -13,283 -9.20%
NP 38,752 54,520 -36,985 -91,752 -7,865 -69,988 41,221 -1.02%
-
NP to SH 32,384 33,684 -41,322 -89,957 -9,273 -68,560 41,221 -3.93%
-
Tax Rate 16.10% 15.50% - - 342.30% - 24.37% -
Total Cost 810,455 710,709 940,740 711,568 897,994 869,812 731,606 1.71%
-
Net Worth 343,755 324,965 304,586 343,557 462,533 403,306 417,010 -3.16%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 343,755 324,965 304,586 343,557 462,533 403,306 417,010 -3.16%
NOSH 554,444 550,789 553,793 554,125 600,692 530,666 514,827 1.24%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 4.56% 7.12% -4.09% -14.80% -0.88% -8.75% 5.33% -
ROE 9.42% 10.37% -13.57% -26.18% -2.00% -17.00% 9.88% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 153.16 138.93 163.19 111.85 148.18 150.72 150.11 0.33%
EPS 5.84 6.12 -7.46 -16.23 -1.54 -12.92 8.01 -5.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.59 0.55 0.62 0.77 0.76 0.81 -4.35%
Adjusted Per Share Value based on latest NOSH - 554,125
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 152.39 137.32 162.18 111.23 159.73 143.53 138.68 1.58%
EPS 5.81 6.04 -7.42 -16.14 -1.66 -12.30 7.40 -3.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6169 0.5831 0.5466 0.6165 0.83 0.7237 0.7483 -3.16%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
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 0.32 0.37 0.18 0.82 0.26 0.31 0.41 -4.04%
P/EPS 8.39 8.34 -3.89 -5.67 -24.62 -3.64 7.62 1.61%
EY 11.92 11.99 -25.73 -17.65 -4.06 -27.49 13.13 -1.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.86 0.53 1.48 0.49 0.62 0.75 0.86%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 25/11/09 27/11/08 - 14/11/06 25/11/05 10/11/04 -
Price 0.51 0.49 0.27 0.00 0.46 0.37 0.55 -
P/RPS 0.33 0.35 0.17 0.00 0.31 0.25 0.37 -1.88%
P/EPS 8.73 8.01 -3.62 0.00 -29.80 -2.86 6.87 4.07%
EY 11.45 12.48 -27.64 0.00 -3.36 -34.92 14.56 -3.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.83 0.49 0.00 0.60 0.49 0.68 3.16%

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