[KUB] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -0.43%
YoY- -94.27%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 796,208 867,605 892,508 666,768 798,014 829,429 799,821 -0.07%
PBT 22,265 80,224 46,500 -69,920 -42,019 -24,448 -9,979 -
Tax -5,247 -9,933 -9,593 -18,881 -8,672 -11,953 -8,071 -6.92%
NP 17,018 70,291 36,907 -88,801 -50,691 -36,401 -18,050 -
-
NP to SH 11,482 47,156 32,044 -90,348 -46,506 -38,176 -18,050 -
-
Tax Rate 23.57% 12.38% 20.63% - - - - -
Total Cost 779,190 797,314 855,601 755,569 848,705 865,830 817,871 -0.80%
-
Net Worth 349,725 355,842 316,975 295,022 338,158 429,989 393,028 -1.92%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 349,725 355,842 316,975 295,022 338,158 429,989 393,028 -1.92%
NOSH 555,120 556,003 556,097 556,645 463,231 537,487 517,142 1.18%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 2.14% 8.10% 4.14% -13.32% -6.35% -4.39% -2.26% -
ROE 3.28% 13.25% 10.11% -30.62% -13.75% -8.88% -4.59% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 143.43 156.04 160.49 119.78 172.27 154.32 154.66 -1.24%
EPS 2.07 8.48 5.76 -16.23 -10.04 -7.10 -3.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.64 0.57 0.53 0.73 0.80 0.76 -3.07%
Adjusted Per Share Value based on latest NOSH - 556,645
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 142.97 155.79 160.26 119.72 143.29 148.93 143.62 -0.07%
EPS 2.06 8.47 5.75 -16.22 -8.35 -6.85 -3.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.628 0.639 0.5692 0.5297 0.6072 0.7721 0.7057 -1.92%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.67 0.47 0.26 0.83 0.44 0.31 0.73 -
P/RPS 0.47 0.30 0.16 0.69 0.26 0.20 0.47 0.00%
P/EPS 32.39 5.54 4.51 -5.11 -4.38 -4.36 -20.91 -
EY 3.09 18.05 22.16 -19.56 -22.82 -22.91 -4.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.73 0.46 1.57 0.60 0.39 0.96 1.66%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 25/02/10 26/02/09 - 27/02/07 10/03/06 28/02/05 -
Price 0.71 0.47 0.29 0.00 0.58 0.34 0.55 -
P/RPS 0.50 0.30 0.18 0.00 0.34 0.22 0.36 5.62%
P/EPS 34.33 5.54 5.03 0.00 -5.78 -4.79 -15.76 -
EY 2.91 18.05 19.87 0.00 -17.31 -20.89 -6.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.73 0.51 0.00 0.79 0.43 0.72 7.79%

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