[KURNIA] QoQ Cumulative 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- -87.07%
YoY- -60.39%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Cumulative 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 77,699 44,586 17,962 145,141 121,758 79,427 33.41%
PBT 50,105 32,146 17,049 8,387 69,529 65,939 45,739 6.24%
Tax -13,541 -9,563 -4,133 -1,960 -18,944 -18,893 -12,142 7.51%
NP 36,564 22,583 12,916 6,427 50,585 47,046 33,597 5.78%
-
NP to SH 35,054 21,700 12,606 6,269 48,487 45,107 32,168 5.87%
-
Tax Rate 27.03% 29.75% 24.24% 23.37% 27.25% 28.65% 26.55% -
Total Cost 85,986 55,116 31,670 11,535 94,556 74,712 45,830 51.94%
-
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 5,065 5,050 - 9,286 5,242 - -
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% 7.62% 4.51% 2.29% 19.63% 17.69% 12.95% -
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 76.70 44.14 17.82 156.29 128.89 84.10 27.16%
EPS 34.53 21.42 12.48 6.22 48.17 47.75 34.06 0.91%
DPS 5.00 5.00 5.00 0.00 10.00 5.55 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 74.84 42.94 17.30 139.80 117.28 76.50 33.42%
EPS 33.76 20.90 12.14 6.04 46.70 43.45 30.98 5.87%
DPS 4.89 4.88 4.86 0.00 8.94 5.05 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 3.42 6.03 10.44 0.96 1.40 2.95 -19.72%
P/EPS 7.41 12.23 21.31 29.90 2.87 3.77 7.28 1.18%
EY 13.49 8.18 4.69 3.34 34.81 26.53 13.73 -1.16%
DY 1.95 1.91 1.88 0.00 6.67 3.08 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 3.39 5.94 12.23 1.22 1.14 2.57 -11.46%
P/EPS 7.47 12.14 20.99 35.05 3.64 3.08 6.34 11.52%
EY 13.38 8.24 4.76 2.85 27.48 32.48 15.77 -10.35%
DY 1.94 1.92 1.91 0.00 5.26 3.78 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