[KURNIA] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 101.08%
YoY- -60.81%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 28,956 122,550 77,699 44,586 17,962 145,141 121,758 -61.64%
PBT 12,857 50,105 32,146 17,049 8,387 69,529 65,939 -66.40%
Tax -3,157 -13,541 -9,563 -4,133 -1,960 -18,944 -18,893 -69.69%
NP 9,700 36,564 22,583 12,916 6,427 50,585 47,046 -65.13%
-
NP to SH 9,302 35,054 21,700 12,606 6,269 48,487 45,107 -65.12%
-
Tax Rate 24.55% 27.03% 29.75% 24.24% 23.37% 27.25% 28.65% -
Total Cost 19,256 85,986 55,116 31,670 11,535 94,556 74,712 -59.53%
-
Net Worth 310,407 298,461 284,673 279,796 274,142 247,028 255,055 14.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 5,075 5,065 5,050 - 9,286 5,242 -
Div Payout % - 14.48% 23.34% 40.06% - 19.15% 11.62% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 310,407 298,461 284,673 279,796 274,142 247,028 255,055 14.00%
NOSH 102,107 101,517 101,307 101,009 100,787 92,867 94,464 5.32%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 33.50% 29.84% 29.06% 28.97% 35.78% 34.85% 38.64% -
ROE 3.00% 11.74% 7.62% 4.51% 2.29% 19.63% 17.69% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 28.36 120.72 76.70 44.14 17.82 156.29 128.89 -63.58%
EPS 9.11 34.53 21.42 12.48 6.22 48.17 47.75 -66.89%
DPS 0.00 5.00 5.00 5.00 0.00 10.00 5.55 -
NAPS 3.04 2.94 2.81 2.77 2.72 2.66 2.70 8.23%
Adjusted Per Share Value based on latest NOSH - 100,907
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 27.89 118.04 74.84 42.94 17.30 139.80 117.28 -61.64%
EPS 8.96 33.76 20.90 12.14 6.04 46.70 43.45 -65.12%
DPS 0.00 4.89 4.88 4.86 0.00 8.94 5.05 -
NAPS 2.9898 2.8747 2.7419 2.695 2.6405 2.3793 2.4567 14.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.57 2.56 2.62 2.66 1.86 1.50 1.80 -
P/RPS 9.06 2.12 3.42 6.03 10.44 0.96 1.40 247.66%
P/EPS 28.21 7.41 12.23 21.31 29.90 2.87 3.77 283.03%
EY 3.54 13.49 8.18 4.69 3.34 34.81 26.53 -73.91%
DY 0.00 1.95 1.91 1.88 0.00 6.67 3.08 -
P/NAPS 0.85 0.87 0.93 0.96 0.68 0.56 0.67 17.20%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 22/02/10 25/11/09 19/08/09 27/05/09 25/02/09 17/11/08 -
Price 2.58 2.58 2.60 2.62 2.18 1.90 1.47 -
P/RPS 9.10 2.14 3.39 5.94 12.23 1.22 1.14 299.92%
P/EPS 28.32 7.47 12.14 20.99 35.05 3.64 3.08 339.48%
EY 3.53 13.38 8.24 4.76 2.85 27.48 32.48 -77.25%
DY 0.00 1.94 1.92 1.91 0.00 5.26 3.78 -
P/NAPS 0.85 0.88 0.93 0.95 0.80 0.71 0.54 35.35%

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