[KURNIA] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
18-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -21.86%
YoY- 689.49%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 103,318 93,956 69,492 50,356 56,692 53,613 44,134 76.03%
PBT 45,304 41,381 23,724 9,276 12,233 12,721 5,242 319.48%
Tax -12,805 -11,744 -5,894 -2,320 -3,331 -3,605 -1,556 306.04%
NP 32,499 29,637 17,830 6,956 8,902 9,116 3,686 325.09%
-
NP to SH 31,938 29,544 17,830 6,956 8,902 9,116 3,686 320.20%
-
Tax Rate 28.26% 28.38% 24.84% 25.01% 27.23% 28.34% 29.68% -
Total Cost 70,819 64,318 51,662 43,400 47,790 44,497 40,448 45.11%
-
Net Worth 188,357 181,850 172,312 154,879 150,757 147,176 143,714 19.70%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 3,636 4,265 - - 4,002 2,292 - -
Div Payout % 11.39% 14.44% - - 44.96% 25.15% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 188,357 181,850 172,312 154,879 150,757 147,176 143,714 19.70%
NOSH 72,724 73,032 73,013 67,929 66,707 66,898 66,534 6.09%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 31.46% 31.54% 25.66% 13.81% 15.70% 17.00% 8.35% -
ROE 16.96% 16.25% 10.35% 4.49% 5.90% 6.19% 2.56% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 142.07 128.65 95.18 74.13 84.99 80.14 66.33 65.93%
EPS 43.91 40.45 24.42 10.24 13.34 13.63 5.54 296.03%
DPS 5.00 5.84 0.00 0.00 6.00 3.43 0.00 -
NAPS 2.59 2.49 2.36 2.28 2.26 2.20 2.16 12.82%
Adjusted Per Share Value based on latest NOSH - 67,929
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 99.51 90.50 66.93 48.50 54.60 51.64 42.51 76.02%
EPS 30.76 28.46 17.17 6.70 8.57 8.78 3.55 320.20%
DPS 3.50 4.11 0.00 0.00 3.86 2.21 0.00 -
NAPS 1.8142 1.7516 1.6597 1.4918 1.4521 1.4176 1.3842 19.70%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.72 2.72 2.55 2.28 1.91 1.71 2.00 -
P/RPS 1.91 2.11 2.68 3.08 2.25 2.13 3.02 -26.25%
P/EPS 6.19 6.72 10.44 22.27 14.31 12.55 36.10 -69.03%
EY 16.15 14.87 9.58 4.49 6.99 7.97 2.77 222.89%
DY 1.84 2.15 0.00 0.00 3.14 2.00 0.00 -
P/NAPS 1.05 1.09 1.08 1.00 0.85 0.78 0.93 8.40%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 12/11/07 16/08/07 18/05/07 27/02/07 30/11/06 24/08/06 -
Price 2.99 2.71 2.26 2.37 2.05 1.75 1.70 -
P/RPS 2.10 2.11 2.37 3.20 2.41 2.18 2.56 -12.33%
P/EPS 6.81 6.70 9.25 23.14 15.36 12.84 30.69 -63.24%
EY 14.69 14.93 10.81 4.32 6.51 7.79 3.26 172.06%
DY 1.67 2.15 0.00 0.00 2.93 1.96 0.00 -
P/NAPS 1.15 1.09 0.96 1.04 0.91 0.80 0.79 28.35%

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