[KURNIA] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 46.84%
YoY- 408.34%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 43,779 34,899 28,956 44,851 33,113 26,624 17,962 81.01%
PBT 19,960 18,124 12,857 17,959 15,097 8,662 8,387 78.15%
Tax -4,766 -3,931 -3,157 -3,978 -5,430 -2,173 -1,960 80.73%
NP 15,194 14,193 9,700 13,981 9,667 6,489 6,427 77.37%
-
NP to SH 14,369 13,666 9,302 13,354 9,094 6,337 6,269 73.75%
-
Tax Rate 23.88% 21.69% 24.55% 22.15% 35.97% 25.09% 23.37% -
Total Cost 28,585 20,706 19,256 30,870 23,446 20,135 11,535 83.02%
-
Net Worth 326,001 319,318 310,407 298,334 284,567 279,514 274,142 12.23%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 10,267 - - - 5,045 - -
Div Payout % - 75.13% - - - 79.62% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 326,001 319,318 310,407 298,334 284,567 279,514 274,142 12.23%
NOSH 103,822 102,674 102,107 101,474 101,269 100,907 100,787 1.99%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 34.71% 40.67% 33.50% 31.17% 29.19% 24.37% 35.78% -
ROE 4.41% 4.28% 3.00% 4.48% 3.20% 2.27% 2.29% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 42.17 33.99 28.36 44.20 32.70 26.38 17.82 77.48%
EPS 13.84 13.31 9.11 13.16 8.98 6.28 6.22 70.35%
DPS 0.00 10.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.14 3.11 3.04 2.94 2.81 2.77 2.72 10.03%
Adjusted Per Share Value based on latest NOSH - 101,474
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 42.17 33.61 27.89 43.20 31.89 25.64 17.30 81.02%
EPS 13.84 13.16 8.96 12.86 8.76 6.10 6.04 73.71%
DPS 0.00 9.89 0.00 0.00 0.00 4.86 0.00 -
NAPS 3.14 3.0756 2.9898 2.8735 2.7409 2.6922 2.6405 12.23%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.66 2.57 2.57 2.56 2.62 2.66 1.86 -
P/RPS 6.31 7.56 9.06 5.79 8.01 10.08 10.44 -28.49%
P/EPS 19.22 19.31 28.21 19.45 29.18 42.36 29.90 -25.49%
EY 5.20 5.18 3.54 5.14 3.43 2.36 3.34 34.29%
DY 0.00 3.89 0.00 0.00 0.00 1.88 0.00 -
P/NAPS 0.85 0.83 0.85 0.87 0.93 0.96 0.68 16.02%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 05/08/10 20/05/10 22/02/10 25/11/09 19/08/09 27/05/09 -
Price 2.68 2.57 2.58 2.58 2.60 2.62 2.18 -
P/RPS 6.36 7.56 9.10 5.84 7.95 9.93 12.23 -35.30%
P/EPS 19.36 19.31 28.32 19.60 28.95 41.72 35.05 -32.65%
EY 5.16 5.18 3.53 5.10 3.45 2.40 2.85 48.49%
DY 0.00 3.89 0.00 0.00 0.00 1.91 0.00 -
P/NAPS 0.85 0.83 0.85 0.88 0.93 0.95 0.80 4.12%

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