[KURNIA] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 1.62%
YoY- 260.83%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 71,848 145,141 162,344 158,854 142,340 103,318 93,956 -16.36%
PBT 33,548 69,529 87,918 91,478 88,580 45,304 41,381 -13.04%
Tax -7,840 -18,944 -25,190 -24,284 -22,784 -12,805 -11,744 -23.59%
NP 25,708 50,585 62,728 67,194 65,796 32,499 29,637 -9.03%
-
NP to SH 25,076 48,487 60,142 64,336 63,308 31,938 29,544 -10.34%
-
Tax Rate 23.37% 27.25% 28.65% 26.55% 25.72% 28.26% 28.38% -
Total Cost 46,140 94,556 99,616 91,660 76,544 70,819 64,318 -19.84%
-
Net Worth 274,142 247,028 255,055 248,390 211,429 188,357 181,850 31.44%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 9,286 6,990 - - 3,636 4,265 -
Div Payout % - 19.15% 11.62% - - 11.39% 14.44% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 274,142 247,028 255,055 248,390 211,429 188,357 181,850 31.44%
NOSH 100,787 92,867 94,464 94,445 75,510 72,724 73,032 23.92%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 35.78% 34.85% 38.64% 42.30% 46.22% 31.46% 31.54% -
ROE 9.15% 19.63% 23.58% 25.90% 29.94% 16.96% 16.25% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 71.29 156.29 171.86 168.20 188.50 142.07 128.65 -32.51%
EPS 24.88 48.17 63.67 68.12 83.84 43.91 40.45 -27.65%
DPS 0.00 10.00 7.40 0.00 0.00 5.00 5.84 -
NAPS 2.72 2.66 2.70 2.63 2.80 2.59 2.49 6.06%
Adjusted Per Share Value based on latest NOSH - 94,456
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 69.20 139.80 156.37 153.01 137.10 99.51 90.50 -16.36%
EPS 24.15 46.70 57.93 61.97 60.98 30.76 28.46 -10.36%
DPS 0.00 8.94 6.73 0.00 0.00 3.50 4.11 -
NAPS 2.6405 2.3793 2.4567 2.3925 2.0365 1.8142 1.7516 31.43%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.86 1.50 1.80 2.48 2.18 2.72 2.72 -
P/RPS 2.61 0.96 1.05 1.47 1.16 1.91 2.11 15.21%
P/EPS 7.48 2.87 2.83 3.64 2.60 6.19 6.72 7.39%
EY 13.38 34.81 35.37 27.47 38.46 16.15 14.87 -6.79%
DY 0.00 6.67 4.11 0.00 0.00 1.84 2.15 -
P/NAPS 0.68 0.56 0.67 0.94 0.78 1.05 1.09 -26.96%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 25/02/09 17/11/08 28/08/08 30/05/08 28/02/08 12/11/07 -
Price 2.18 1.90 1.47 2.16 2.52 2.99 2.71 -
P/RPS 3.06 1.22 0.86 1.28 1.34 2.10 2.11 28.09%
P/EPS 8.76 3.64 2.31 3.17 3.01 6.81 6.70 19.54%
EY 11.41 27.48 43.31 31.54 33.27 14.69 14.93 -16.39%
DY 0.00 5.26 5.03 0.00 0.00 1.67 2.15 -
P/NAPS 0.80 0.71 0.54 0.82 0.90 1.15 1.09 -18.61%

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