[KURNIA] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -48.28%
YoY- -60.39%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 122,550 103,598 89,172 71,848 145,141 162,344 158,854 -15.84%
PBT 50,105 42,861 34,098 33,548 69,529 87,918 91,478 -32.98%
Tax -13,541 -12,750 -8,266 -7,840 -18,944 -25,190 -24,284 -32.18%
NP 36,564 30,110 25,832 25,708 50,585 62,728 67,194 -33.27%
-
NP to SH 35,054 28,933 25,212 25,076 48,487 60,142 64,336 -33.21%
-
Tax Rate 27.03% 29.75% 24.24% 23.37% 27.25% 28.65% 26.55% -
Total Cost 85,986 73,488 63,340 46,140 94,556 99,616 91,660 -4.15%
-
Net Worth 298,461 284,673 279,796 274,142 247,028 255,055 248,390 12.98%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 5,075 6,753 10,100 - 9,286 6,990 - -
Div Payout % 14.48% 23.34% 40.06% - 19.15% 11.62% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 298,461 284,673 279,796 274,142 247,028 255,055 248,390 12.98%
NOSH 101,517 101,307 101,009 100,787 92,867 94,464 94,445 4.91%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 29.84% 29.06% 28.97% 35.78% 34.85% 38.64% 42.30% -
ROE 11.74% 10.16% 9.01% 9.15% 19.63% 23.58% 25.90% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 120.72 102.26 88.28 71.29 156.29 171.86 168.20 -19.78%
EPS 34.53 28.56 24.96 24.88 48.17 63.67 68.12 -36.34%
DPS 5.00 6.67 10.00 0.00 10.00 7.40 0.00 -
NAPS 2.94 2.81 2.77 2.72 2.66 2.70 2.63 7.68%
Adjusted Per Share Value based on latest NOSH - 100,787
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 118.04 99.78 85.89 69.20 139.80 156.37 153.01 -15.84%
EPS 33.76 27.87 24.28 24.15 46.70 57.93 61.97 -33.22%
DPS 4.89 6.51 9.73 0.00 8.94 6.73 0.00 -
NAPS 2.8747 2.7419 2.695 2.6405 2.3793 2.4567 2.3925 12.98%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.56 2.62 2.66 1.86 1.50 1.80 2.48 -
P/RPS 2.12 2.56 3.01 2.61 0.96 1.05 1.47 27.56%
P/EPS 7.41 9.17 10.66 7.48 2.87 2.83 3.64 60.41%
EY 13.49 10.90 9.38 13.38 34.81 35.37 27.47 -37.67%
DY 1.95 2.54 3.76 0.00 6.67 4.11 0.00 -
P/NAPS 0.87 0.93 0.96 0.68 0.56 0.67 0.94 -5.01%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 25/11/09 19/08/09 27/05/09 25/02/09 17/11/08 28/08/08 -
Price 2.58 2.60 2.62 2.18 1.90 1.47 2.16 -
P/RPS 2.14 2.54 2.97 3.06 1.22 0.86 1.28 40.73%
P/EPS 7.47 9.10 10.50 8.76 3.64 2.31 3.17 76.80%
EY 13.38 10.98 9.53 11.41 27.48 43.31 31.54 -43.45%
DY 1.94 2.56 3.82 0.00 5.26 5.03 0.00 -
P/NAPS 0.88 0.93 0.95 0.80 0.71 0.54 0.82 4.80%

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