[KURNIA] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
17-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -6.52%
YoY- 103.57%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 89,172 71,848 145,141 162,344 158,854 142,340 103,318 -9.35%
PBT 34,098 33,548 69,529 87,918 91,478 88,580 45,304 -17.27%
Tax -8,266 -7,840 -18,944 -25,190 -24,284 -22,784 -12,805 -25.32%
NP 25,832 25,708 50,585 62,728 67,194 65,796 32,499 -14.20%
-
NP to SH 25,212 25,076 48,487 60,142 64,336 63,308 31,938 -14.59%
-
Tax Rate 24.24% 23.37% 27.25% 28.65% 26.55% 25.72% 28.26% -
Total Cost 63,340 46,140 94,556 99,616 91,660 76,544 70,819 -7.17%
-
Net Worth 279,796 274,142 247,028 255,055 248,390 211,429 188,357 30.22%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 10,100 - 9,286 6,990 - - 3,636 97.72%
Div Payout % 40.06% - 19.15% 11.62% - - 11.39% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 279,796 274,142 247,028 255,055 248,390 211,429 188,357 30.22%
NOSH 101,009 100,787 92,867 94,464 94,445 75,510 72,724 24.51%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 28.97% 35.78% 34.85% 38.64% 42.30% 46.22% 31.46% -
ROE 9.01% 9.15% 19.63% 23.58% 25.90% 29.94% 16.96% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 88.28 71.29 156.29 171.86 168.20 188.50 142.07 -27.20%
EPS 24.96 24.88 48.17 63.67 68.12 83.84 43.91 -31.40%
DPS 10.00 0.00 10.00 7.40 0.00 0.00 5.00 58.80%
NAPS 2.77 2.72 2.66 2.70 2.63 2.80 2.59 4.58%
Adjusted Per Share Value based on latest NOSH - 94,445
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 85.89 69.20 139.80 156.37 153.01 137.10 99.51 -9.35%
EPS 24.28 24.15 46.70 57.93 61.97 60.98 30.76 -14.60%
DPS 9.73 0.00 8.94 6.73 0.00 0.00 3.50 97.83%
NAPS 2.695 2.6405 2.3793 2.4567 2.3925 2.0365 1.8142 30.22%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.66 1.86 1.50 1.80 2.48 2.18 2.72 -
P/RPS 3.01 2.61 0.96 1.05 1.47 1.16 1.91 35.45%
P/EPS 10.66 7.48 2.87 2.83 3.64 2.60 6.19 43.72%
EY 9.38 13.38 34.81 35.37 27.47 38.46 16.15 -30.41%
DY 3.76 0.00 6.67 4.11 0.00 0.00 1.84 61.10%
P/NAPS 0.96 0.68 0.56 0.67 0.94 0.78 1.05 -5.80%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 27/05/09 25/02/09 17/11/08 28/08/08 30/05/08 28/02/08 -
Price 2.62 2.18 1.90 1.47 2.16 2.52 2.99 -
P/RPS 2.97 3.06 1.22 0.86 1.28 1.34 2.10 26.02%
P/EPS 10.50 8.76 3.64 2.31 3.17 3.01 6.81 33.49%
EY 9.53 11.41 27.48 43.31 31.54 33.27 14.69 -25.07%
DY 3.82 0.00 5.26 5.03 0.00 0.00 1.67 73.69%
P/NAPS 0.95 0.80 0.71 0.54 0.82 0.90 1.15 -11.96%

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