[KURNIA] QoQ Cumulative 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- 40.22%
YoY- 103.57%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 44,586 17,962 145,141 121,758 79,427 35,585 103,318 -42.92%
PBT 17,049 8,387 69,529 65,939 45,739 22,145 45,304 -47.90%
Tax -4,133 -1,960 -18,944 -18,893 -12,142 -5,696 -12,805 -52.97%
NP 12,916 6,427 50,585 47,046 33,597 16,449 32,499 -45.97%
-
NP to SH 12,606 6,269 48,487 45,107 32,168 15,827 31,938 -46.22%
-
Tax Rate 24.24% 23.37% 27.25% 28.65% 26.55% 25.72% 28.26% -
Total Cost 31,670 11,535 94,556 74,712 45,830 19,136 70,819 -41.54%
-
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 5,050 - 9,286 5,242 - - 3,636 24.50%
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 4.51% 2.29% 19.63% 17.69% 12.95% 7.49% 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 44.14 17.82 156.29 128.89 84.10 47.13 142.07 -54.16%
EPS 12.48 6.22 48.17 47.75 34.06 20.96 43.91 -56.80%
DPS 5.00 0.00 10.00 5.55 0.00 0.00 5.00 0.00%
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 42.94 17.30 139.80 117.28 76.50 34.27 99.51 -42.92%
EPS 12.14 6.04 46.70 43.45 30.98 15.24 30.76 -46.22%
DPS 4.86 0.00 8.94 5.05 0.00 0.00 3.50 24.48%
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 6.03 10.44 0.96 1.40 2.95 4.63 1.91 115.35%
P/EPS 21.31 29.90 2.87 3.77 7.28 10.40 6.19 128.16%
EY 4.69 3.34 34.81 26.53 13.73 9.61 16.15 -56.17%
DY 1.88 0.00 6.67 3.08 0.00 0.00 1.84 1.44%
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 5.94 12.23 1.22 1.14 2.57 5.35 2.10 100.13%
P/EPS 20.99 35.05 3.64 3.08 6.34 12.02 6.81 111.93%
EY 4.76 2.85 27.48 32.48 15.77 8.32 14.69 -52.85%
DY 1.91 0.00 5.26 3.78 0.00 0.00 1.67 9.37%
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