[KURNIA] QoQ 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- 43.51%
YoY- -29.72%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 34,899 28,956 44,851 33,113 26,624 17,962 23,383 30.69%
PBT 18,124 12,857 17,959 15,097 8,662 8,387 2,852 244.24%
Tax -3,931 -3,157 -3,978 -5,430 -2,173 -1,960 -66 1436.58%
NP 14,193 9,700 13,981 9,667 6,489 6,427 2,786 196.95%
-
NP to SH 13,666 9,302 13,354 9,094 6,337 6,269 2,627 201.13%
-
Tax Rate 21.69% 24.55% 22.15% 35.97% 25.09% 23.37% 2.31% -
Total Cost 20,706 19,256 30,870 23,446 20,135 11,535 20,597 0.35%
-
Net Worth 319,318 310,407 298,334 284,567 279,514 274,142 248,775 18.16%
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 - - - 5,045 - 9,282 6.97%
Div Payout % 75.13% - - - 79.62% - 353.36% -
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 319,318 310,407 298,334 284,567 279,514 274,142 248,775 18.16%
NOSH 102,674 102,107 101,474 101,269 100,907 100,787 92,826 6.97%
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 40.67% 33.50% 31.17% 29.19% 24.37% 35.78% 11.91% -
ROE 4.28% 3.00% 4.48% 3.20% 2.27% 2.29% 1.06% -
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 33.99 28.36 44.20 32.70 26.38 17.82 25.19 22.17%
EPS 13.31 9.11 13.16 8.98 6.28 6.22 2.83 181.50%
DPS 10.00 0.00 0.00 0.00 5.00 0.00 10.00 0.00%
NAPS 3.11 3.04 2.94 2.81 2.77 2.72 2.68 10.45%
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 33.61 27.89 43.20 31.89 25.64 17.30 22.52 30.69%
EPS 13.16 8.96 12.86 8.76 6.10 6.04 2.53 201.11%
DPS 9.89 0.00 0.00 0.00 4.86 0.00 8.94 6.98%
NAPS 3.0756 2.9898 2.8735 2.7409 2.6922 2.6405 2.3962 18.15%
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 7.56 9.06 5.79 8.01 10.08 10.44 5.95 17.36%
P/EPS 19.31 28.21 19.45 29.18 42.36 29.90 53.00 -49.08%
EY 5.18 3.54 5.14 3.43 2.36 3.34 1.89 96.20%
DY 3.89 0.00 0.00 0.00 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 7.56 9.10 5.84 7.95 9.93 12.23 7.54 0.17%
P/EPS 19.31 28.32 19.60 28.95 41.72 35.05 67.14 -56.52%
EY 5.18 3.53 5.10 3.45 2.40 2.85 1.49 130.01%
DY 3.89 0.00 0.00 0.00 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