[KURNIA] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 312.65%
YoY- 235.64%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 35,585 32,851 35,721 22,157 12,589 16,482 18,143 56.62%
PBT 22,145 14,268 19,174 9,543 2,319 2,731 6,920 117.00%
Tax -5,696 -3,997 -5,861 -2,367 -580 -1,303 -1,926 105.89%
NP 16,449 10,271 13,313 7,176 1,739 1,428 4,994 121.21%
-
NP to SH 15,827 9,780 13,243 7,176 1,739 1,428 4,994 115.60%
-
Tax Rate 25.72% 28.01% 30.57% 24.80% 25.01% 47.71% 27.83% -
Total Cost 19,136 22,580 22,408 14,981 10,850 15,054 13,149 28.39%
-
Net Worth 211,429 187,653 181,881 172,282 154,879 148,138 147,276 27.23%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 3,636 3,199 - - - - -
Div Payout % - 37.18% 24.16% - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 211,429 187,653 181,881 172,282 154,879 148,138 147,276 27.23%
NOSH 75,510 72,733 73,044 73,001 67,929 66,728 66,943 8.35%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 46.22% 31.27% 37.27% 32.39% 13.81% 8.66% 27.53% -
ROE 7.49% 5.21% 7.28% 4.17% 1.12% 0.96% 3.39% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 47.13 45.17 48.90 30.35 18.53 24.70 27.10 44.56%
EPS 20.96 14.12 18.13 9.83 2.56 2.14 7.46 98.98%
DPS 0.00 5.00 4.38 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.58 2.49 2.36 2.28 2.22 2.20 17.42%
Adjusted Per Share Value based on latest NOSH - 73,001
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 34.27 31.64 34.41 21.34 12.13 15.88 17.48 56.58%
EPS 15.24 9.42 12.76 6.91 1.67 1.38 4.81 115.57%
DPS 0.00 3.50 3.08 0.00 0.00 0.00 0.00 -
NAPS 2.0365 1.8074 1.7519 1.6594 1.4918 1.4268 1.4185 27.23%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.18 2.72 2.72 2.55 2.28 1.91 1.71 -
P/RPS 4.63 6.02 5.56 8.40 12.30 7.73 6.31 -18.63%
P/EPS 10.40 20.23 15.00 25.94 89.06 89.25 22.92 -40.92%
EY 9.61 4.94 6.67 3.85 1.12 1.12 4.36 69.28%
DY 0.00 1.84 1.61 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.05 1.09 1.08 1.00 0.86 0.78 0.00%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 28/02/08 12/11/07 16/08/07 18/05/07 27/02/07 30/11/06 -
Price 2.52 2.99 2.71 2.26 2.37 2.05 1.75 -
P/RPS 5.35 6.62 5.54 7.45 12.79 8.30 6.46 -11.80%
P/EPS 12.02 22.24 14.95 22.99 92.58 95.79 23.46 -35.94%
EY 8.32 4.50 6.69 4.35 1.08 1.04 4.26 56.18%
DY 0.00 1.67 1.62 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.16 1.09 0.96 1.04 0.92 0.80 8.16%

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