[KUB] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 13.93%
YoY- -9.11%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 886,087 881,308 649,306 785,427 878,357 805,118 665,348 4.88%
PBT 80,833 38,569 -62,404 -35,326 -22,568 -38,740 21,037 25.13%
Tax -9,401 -8,947 -18,358 -9,452 -12,342 -8,209 -10,279 -1.47%
NP 71,432 29,622 -80,762 -44,778 -34,910 -46,949 10,758 37.07%
-
NP to SH 46,798 26,014 -83,794 -40,028 -36,685 -46,949 10,758 27.75%
-
Tax Rate 11.63% 23.20% - - - - 48.86% -
Total Cost 814,655 851,686 730,068 830,205 913,267 852,067 654,590 3.71%
-
Net Worth 352,970 314,924 295,021 0 402,683 398,815 373,054 -0.91%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 352,970 314,924 295,021 0 402,683 398,815 373,054 -0.91%
NOSH 560,270 552,500 556,644 544,857 544,166 531,754 504,128 1.77%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 8.06% 3.36% -12.44% -5.70% -3.97% -5.83% 1.62% -
ROE 13.26% 8.26% -28.40% 0.00% -9.11% -11.77% 2.88% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 158.15 159.51 116.65 144.15 161.41 151.41 131.98 3.05%
EPS 8.35 4.71 -15.05 -7.35 -6.74 -8.83 2.13 25.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.57 0.53 0.00 0.74 0.75 0.74 -2.64%
Adjusted Per Share Value based on latest NOSH - 544,857
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 159.01 158.15 116.52 140.94 157.62 144.48 119.40 4.88%
EPS 8.40 4.67 -15.04 -7.18 -6.58 -8.42 1.93 27.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6334 0.5651 0.5294 0.00 0.7226 0.7157 0.6694 -0.91%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.51 0.28 0.50 0.58 0.38 0.62 0.62 -
P/RPS 0.32 0.18 0.43 0.40 0.24 0.41 0.47 -6.20%
P/EPS 6.11 5.95 -3.32 -7.89 -5.64 -7.02 29.05 -22.87%
EY 16.38 16.82 -30.11 -12.67 -17.74 -14.24 3.44 29.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.49 0.94 0.00 0.51 0.83 0.84 -0.60%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 27/05/09 29/05/08 - 14/06/06 19/05/05 28/05/04 -
Price 0.44 0.52 0.44 0.00 0.39 0.46 0.68 -
P/RPS 0.28 0.33 0.38 0.00 0.24 0.30 0.52 -9.79%
P/EPS 5.27 11.04 -2.92 0.00 -5.79 -5.21 31.87 -25.90%
EY 18.98 9.05 -34.21 0.00 -17.29 -19.19 3.14 34.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.91 0.83 0.00 0.53 0.61 0.92 -4.45%

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