[KURNIA] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
12-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 148.55%
YoY- 224.09%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 79,427 35,585 103,318 70,467 34,746 12,589 56,692 25.23%
PBT 45,739 22,145 45,304 31,036 11,862 2,319 12,233 141.09%
Tax -12,142 -5,696 -12,805 -8,808 -2,947 -580 -3,331 137.03%
NP 33,597 16,449 32,499 22,228 8,915 1,739 8,902 142.60%
-
NP to SH 32,168 15,827 31,938 22,158 8,915 1,739 8,902 135.66%
-
Tax Rate 26.55% 25.72% 28.26% 28.38% 24.84% 25.01% 27.23% -
Total Cost 45,830 19,136 70,819 48,239 25,831 10,850 47,790 -2.75%
-
Net Worth 248,390 211,429 188,357 181,850 172,312 154,879 150,757 39.54%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 3,636 3,198 - - 4,002 -
Div Payout % - - 11.39% 14.44% - - 44.96% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 248,390 211,429 188,357 181,850 172,312 154,879 150,757 39.54%
NOSH 94,445 75,510 72,724 73,032 73,013 67,929 66,707 26.11%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 42.30% 46.22% 31.46% 31.54% 25.66% 13.81% 15.70% -
ROE 12.95% 7.49% 16.96% 12.18% 5.17% 1.12% 5.90% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 84.10 47.13 142.07 96.49 47.59 18.53 84.99 -0.69%
EPS 34.06 20.96 43.91 30.34 12.21 2.56 13.34 86.91%
DPS 0.00 0.00 5.00 4.38 0.00 0.00 6.00 -
NAPS 2.63 2.80 2.59 2.49 2.36 2.28 2.26 10.64%
Adjusted Per Share Value based on latest NOSH - 73,044
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 76.50 34.27 99.51 67.87 33.47 12.13 54.60 25.23%
EPS 30.98 15.24 30.76 21.34 8.59 1.67 8.57 135.72%
DPS 0.00 0.00 3.50 3.08 0.00 0.00 3.86 -
NAPS 2.3925 2.0365 1.8142 1.7516 1.6597 1.4918 1.4521 39.54%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.48 2.18 2.72 2.72 2.55 2.28 1.91 -
P/RPS 2.95 4.63 1.91 2.82 5.36 12.30 2.25 19.81%
P/EPS 7.28 10.40 6.19 8.97 20.88 89.06 14.31 -36.29%
EY 13.73 9.61 16.15 11.15 4.79 1.12 6.99 56.90%
DY 0.00 0.00 1.84 1.61 0.00 0.00 3.14 -
P/NAPS 0.94 0.78 1.05 1.09 1.08 1.00 0.85 6.94%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 30/05/08 28/02/08 12/11/07 16/08/07 18/05/07 27/02/07 -
Price 2.16 2.52 2.99 2.71 2.26 2.37 2.05 -
P/RPS 2.57 5.35 2.10 2.81 4.75 12.79 2.41 4.38%
P/EPS 6.34 12.02 6.81 8.93 18.51 92.58 15.36 -44.59%
EY 15.77 8.32 14.69 11.20 5.40 1.08 6.51 80.46%
DY 0.00 0.00 1.67 1.62 0.00 0.00 2.93 -
P/NAPS 0.82 0.90 1.15 1.09 0.96 1.04 0.91 -6.71%

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