[KURNIA] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -79.7%
YoY- -73.14%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 33,113 26,624 17,962 23,383 42,331 43,842 35,585 -4.68%
PBT 15,097 8,662 8,387 2,852 20,200 23,594 22,145 -22.52%
Tax -5,430 -2,173 -1,960 -66 -6,751 -6,446 -5,696 -3.13%
NP 9,667 6,489 6,427 2,786 13,449 17,148 16,449 -29.81%
-
NP to SH 9,094 6,337 6,269 2,627 12,939 16,341 15,827 -30.86%
-
Tax Rate 35.97% 25.09% 23.37% 2.31% 33.42% 27.32% 25.72% -
Total Cost 23,446 20,135 11,535 20,597 28,882 26,694 19,136 14.48%
-
Net Worth 284,567 279,514 274,142 248,775 255,002 248,421 211,429 21.88%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 5,045 - 9,282 5,241 - - -
Div Payout % - 79.62% - 353.36% 40.51% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 284,567 279,514 274,142 248,775 255,002 248,421 211,429 21.88%
NOSH 101,269 100,907 100,787 92,826 94,445 94,456 75,510 21.59%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 29.19% 24.37% 35.78% 11.91% 31.77% 39.11% 46.22% -
ROE 3.20% 2.27% 2.29% 1.06% 5.07% 6.58% 7.49% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 32.70 26.38 17.82 25.19 44.82 46.41 47.13 -21.60%
EPS 8.98 6.28 6.22 2.83 13.70 17.30 20.96 -43.13%
DPS 0.00 5.00 0.00 10.00 5.55 0.00 0.00 -
NAPS 2.81 2.77 2.72 2.68 2.70 2.63 2.80 0.23%
Adjusted Per Share Value based on latest NOSH - 92,826
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 31.89 25.64 17.30 22.52 40.77 42.23 34.27 -4.68%
EPS 8.76 6.10 6.04 2.53 12.46 15.74 15.24 -30.84%
DPS 0.00 4.86 0.00 8.94 5.05 0.00 0.00 -
NAPS 2.7409 2.6922 2.6405 2.3962 2.4561 2.3928 2.0365 21.87%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.62 2.66 1.86 1.50 1.80 2.48 2.18 -
P/RPS 8.01 10.08 10.44 5.95 4.02 5.34 4.63 44.06%
P/EPS 29.18 42.36 29.90 53.00 13.14 14.34 10.40 98.80%
EY 3.43 2.36 3.34 1.89 7.61 6.98 9.61 -49.65%
DY 0.00 1.88 0.00 6.67 3.08 0.00 0.00 -
P/NAPS 0.93 0.96 0.68 0.56 0.67 0.94 0.78 12.42%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 19/08/09 27/05/09 25/02/09 17/11/08 28/08/08 30/05/08 -
Price 2.60 2.62 2.18 1.90 1.47 2.16 2.52 -
P/RPS 7.95 9.93 12.23 7.54 3.28 4.65 5.35 30.18%
P/EPS 28.95 41.72 35.05 67.14 10.73 12.49 12.02 79.58%
EY 3.45 2.40 2.85 1.49 9.32 8.01 8.32 -44.36%
DY 0.00 1.91 0.00 5.26 3.78 0.00 0.00 -
P/NAPS 0.93 0.95 0.80 0.71 0.54 0.82 0.90 2.20%

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