[KURNIA] QoQ 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- -20.82%
YoY- -2.3%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 26,624 17,962 23,383 42,331 43,842 35,585 32,851 -13.08%
PBT 8,662 8,387 2,852 20,200 23,594 22,145 14,268 -28.32%
Tax -2,173 -1,960 -66 -6,751 -6,446 -5,696 -3,997 -33.41%
NP 6,489 6,427 2,786 13,449 17,148 16,449 10,271 -26.39%
-
NP to SH 6,337 6,269 2,627 12,939 16,341 15,827 9,780 -25.14%
-
Tax Rate 25.09% 23.37% 2.31% 33.42% 27.32% 25.72% 28.01% -
Total Cost 20,135 11,535 20,597 28,882 26,694 19,136 22,580 -7.36%
-
Net Worth 279,514 274,142 248,775 255,002 248,421 211,429 187,653 30.45%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 5,045 - 9,282 5,241 - - 3,636 24.42%
Div Payout % 79.62% - 353.36% 40.51% - - 37.18% -
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 279,514 274,142 248,775 255,002 248,421 211,429 187,653 30.45%
NOSH 100,907 100,787 92,826 94,445 94,456 75,510 72,733 24.41%
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 24.37% 35.78% 11.91% 31.77% 39.11% 46.22% 31.27% -
ROE 2.27% 2.29% 1.06% 5.07% 6.58% 7.49% 5.21% -
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 26.38 17.82 25.19 44.82 46.41 47.13 45.17 -30.15%
EPS 6.28 6.22 2.83 13.70 17.30 20.96 14.12 -41.76%
DPS 5.00 0.00 10.00 5.55 0.00 0.00 5.00 0.00%
NAPS 2.77 2.72 2.68 2.70 2.63 2.80 2.58 4.85%
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 25.64 17.30 22.52 40.77 42.23 34.27 31.64 -13.09%
EPS 6.10 6.04 2.53 12.46 15.74 15.24 9.42 -25.17%
DPS 4.86 0.00 8.94 5.05 0.00 0.00 3.50 24.48%
NAPS 2.6922 2.6405 2.3962 2.4561 2.3928 2.0365 1.8074 30.45%
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 10.08 10.44 5.95 4.02 5.34 4.63 6.02 41.05%
P/EPS 42.36 29.90 53.00 13.14 14.34 10.40 20.23 63.74%
EY 2.36 3.34 1.89 7.61 6.98 9.61 4.94 -38.91%
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 9.93 12.23 7.54 3.28 4.65 5.35 6.62 31.06%
P/EPS 41.72 35.05 67.14 10.73 12.49 12.02 22.24 52.16%
EY 2.40 2.85 1.49 9.32 8.01 8.32 4.50 -34.25%
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 1.16 -12.47%

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