[KURNIA] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 72.14%
YoY- -51.89%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 63,855 28,956 122,550 77,699 44,586 17,962 145,141 -42.24%
PBT 30,981 12,857 50,105 32,146 17,049 8,387 69,529 -41.74%
Tax -7,088 -3,157 -13,541 -9,563 -4,133 -1,960 -18,944 -48.16%
NP 23,893 9,700 36,564 22,583 12,916 6,427 50,585 -39.43%
-
NP to SH 22,968 9,302 35,054 21,700 12,606 6,269 48,487 -39.31%
-
Tax Rate 22.88% 24.55% 27.03% 29.75% 24.24% 23.37% 27.25% -
Total Cost 39,962 19,256 85,986 55,116 31,670 11,535 94,556 -43.77%
-
Net Worth 319,313 310,407 298,461 284,673 279,796 274,142 247,028 18.71%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 10,267 - 5,075 5,065 5,050 - 9,286 6.94%
Div Payout % 44.70% - 14.48% 23.34% 40.06% - 19.15% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 319,313 310,407 298,461 284,673 279,796 274,142 247,028 18.71%
NOSH 102,673 102,107 101,517 101,307 101,009 100,787 92,867 6.94%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 37.42% 33.50% 29.84% 29.06% 28.97% 35.78% 34.85% -
ROE 7.19% 3.00% 11.74% 7.62% 4.51% 2.29% 19.63% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 62.19 28.36 120.72 76.70 44.14 17.82 156.29 -45.99%
EPS 22.37 9.11 34.53 21.42 12.48 6.22 48.17 -40.11%
DPS 10.00 0.00 5.00 5.00 5.00 0.00 10.00 0.00%
NAPS 3.11 3.04 2.94 2.81 2.77 2.72 2.66 11.01%
Adjusted Per Share Value based on latest NOSH - 101,269
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 61.50 27.89 118.04 74.84 42.94 17.30 139.80 -42.24%
EPS 22.12 8.96 33.76 20.90 12.14 6.04 46.70 -39.31%
DPS 9.89 0.00 4.89 4.88 4.86 0.00 8.94 6.98%
NAPS 3.0756 2.9898 2.8747 2.7419 2.695 2.6405 2.3793 18.72%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.57 2.57 2.56 2.62 2.66 1.86 1.50 -
P/RPS 4.13 9.06 2.12 3.42 6.03 10.44 0.96 165.22%
P/EPS 11.49 28.21 7.41 12.23 21.31 29.90 2.87 152.77%
EY 8.70 3.54 13.49 8.18 4.69 3.34 34.81 -60.42%
DY 3.89 0.00 1.95 1.91 1.88 0.00 6.67 -30.26%
P/NAPS 0.83 0.85 0.87 0.93 0.96 0.68 0.56 30.08%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 05/08/10 20/05/10 22/02/10 25/11/09 19/08/09 27/05/09 25/02/09 -
Price 2.57 2.58 2.58 2.60 2.62 2.18 1.90 -
P/RPS 4.13 9.10 2.14 3.39 5.94 12.23 1.22 125.95%
P/EPS 11.49 28.32 7.47 12.14 20.99 35.05 3.64 115.63%
EY 8.70 3.53 13.38 8.24 4.76 2.85 27.48 -53.64%
DY 3.89 0.00 1.94 1.92 1.91 0.00 5.26 -18.26%
P/NAPS 0.83 0.85 0.88 0.93 0.95 0.80 0.71 11.00%

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