[KURNIA] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 138.64%
YoY- -60.39%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 44,851 33,113 26,624 17,962 23,383 42,331 43,842 1.52%
PBT 17,959 15,097 8,662 8,387 2,852 20,200 23,594 -16.59%
Tax -3,978 -5,430 -2,173 -1,960 -66 -6,751 -6,446 -27.45%
NP 13,981 9,667 6,489 6,427 2,786 13,449 17,148 -12.69%
-
NP to SH 13,354 9,094 6,337 6,269 2,627 12,939 16,341 -12.55%
-
Tax Rate 22.15% 35.97% 25.09% 23.37% 2.31% 33.42% 27.32% -
Total Cost 30,870 23,446 20,135 11,535 20,597 28,882 26,694 10.14%
-
Net Worth 298,334 284,567 279,514 274,142 248,775 255,002 248,421 12.94%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 5,045 - 9,282 5,241 - -
Div Payout % - - 79.62% - 353.36% 40.51% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 298,334 284,567 279,514 274,142 248,775 255,002 248,421 12.94%
NOSH 101,474 101,269 100,907 100,787 92,826 94,445 94,456 4.88%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 31.17% 29.19% 24.37% 35.78% 11.91% 31.77% 39.11% -
ROE 4.48% 3.20% 2.27% 2.29% 1.06% 5.07% 6.58% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 44.20 32.70 26.38 17.82 25.19 44.82 46.41 -3.19%
EPS 13.16 8.98 6.28 6.22 2.83 13.70 17.30 -16.62%
DPS 0.00 0.00 5.00 0.00 10.00 5.55 0.00 -
NAPS 2.94 2.81 2.77 2.72 2.68 2.70 2.63 7.68%
Adjusted Per Share Value based on latest NOSH - 100,787
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 43.20 31.89 25.64 17.30 22.52 40.77 42.23 1.52%
EPS 12.86 8.76 6.10 6.04 2.53 12.46 15.74 -12.57%
DPS 0.00 0.00 4.86 0.00 8.94 5.05 0.00 -
NAPS 2.8735 2.7409 2.6922 2.6405 2.3962 2.4561 2.3928 12.94%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.56 2.62 2.66 1.86 1.50 1.80 2.48 -
P/RPS 5.79 8.01 10.08 10.44 5.95 4.02 5.34 5.52%
P/EPS 19.45 29.18 42.36 29.90 53.00 13.14 14.34 22.46%
EY 5.14 3.43 2.36 3.34 1.89 7.61 6.98 -18.40%
DY 0.00 0.00 1.88 0.00 6.67 3.08 0.00 -
P/NAPS 0.87 0.93 0.96 0.68 0.56 0.67 0.94 -5.01%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 25/11/09 19/08/09 27/05/09 25/02/09 17/11/08 28/08/08 -
Price 2.58 2.60 2.62 2.18 1.90 1.47 2.16 -
P/RPS 5.84 7.95 9.93 12.23 7.54 3.28 4.65 16.35%
P/EPS 19.60 28.95 41.72 35.05 67.14 10.73 12.49 34.92%
EY 5.10 3.45 2.40 2.85 1.49 9.32 8.01 -25.92%
DY 0.00 0.00 1.91 0.00 5.26 3.78 0.00 -
P/NAPS 0.88 0.93 0.95 0.80 0.71 0.54 0.82 4.80%

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