[KURNIA] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
18-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 21.78%
YoY- 689.49%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 32,851 35,721 22,157 12,589 16,482 18,143 13,480 80.80%
PBT 14,268 19,174 9,543 2,319 2,731 6,920 2,977 183.45%
Tax -3,997 -5,861 -2,367 -580 -1,303 -1,926 -839 182.32%
NP 10,271 13,313 7,176 1,739 1,428 4,994 2,138 183.89%
-
NP to SH 9,780 13,243 7,176 1,739 1,428 4,994 2,138 174.80%
-
Tax Rate 28.01% 30.57% 24.80% 25.01% 47.71% 27.83% 28.18% -
Total Cost 22,580 22,408 14,981 10,850 15,054 13,149 11,342 58.05%
-
Net Worth 187,653 181,881 172,282 154,879 148,138 147,276 143,865 19.32%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 3,636 3,199 - - - - - -
Div Payout % 37.18% 24.16% - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 187,653 181,881 172,282 154,879 148,138 147,276 143,865 19.32%
NOSH 72,733 73,044 73,001 67,929 66,728 66,943 66,604 6.02%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 31.27% 37.27% 32.39% 13.81% 8.66% 27.53% 15.86% -
ROE 5.21% 7.28% 4.17% 1.12% 0.96% 3.39% 1.49% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 45.17 48.90 30.35 18.53 24.70 27.10 20.24 70.52%
EPS 14.12 18.13 9.83 2.56 2.14 7.46 3.21 167.74%
DPS 5.00 4.38 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.58 2.49 2.36 2.28 2.22 2.20 2.16 12.53%
Adjusted Per Share Value based on latest NOSH - 67,929
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 31.64 34.41 21.34 12.13 15.88 17.48 12.98 80.82%
EPS 9.42 12.76 6.91 1.67 1.38 4.81 2.06 174.73%
DPS 3.50 3.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8074 1.7519 1.6594 1.4918 1.4268 1.4185 1.3857 19.31%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.72 2.72 2.55 2.28 1.91 1.71 2.00 -
P/RPS 6.02 5.56 8.40 12.30 7.73 6.31 9.88 -28.06%
P/EPS 20.23 15.00 25.94 89.06 89.25 22.92 62.31 -52.66%
EY 4.94 6.67 3.85 1.12 1.12 4.36 1.61 110.72%
DY 1.84 1.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.09 1.08 1.00 0.86 0.78 0.93 8.40%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 12/11/07 16/08/07 18/05/07 27/02/07 30/11/06 24/08/06 -
Price 2.99 2.71 2.26 2.37 2.05 1.75 1.70 -
P/RPS 6.62 5.54 7.45 12.79 8.30 6.46 8.40 -14.64%
P/EPS 22.24 14.95 22.99 92.58 95.79 23.46 52.96 -43.83%
EY 4.50 6.69 4.35 1.08 1.04 4.26 1.89 78.02%
DY 1.67 1.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.09 0.96 1.04 0.92 0.80 0.79 29.09%

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