[KURNIA] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 48.92%
YoY- 899.8%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 126,314 103,318 86,949 69,371 60,694 56,692 49,279 87.18%
PBT 65,130 45,304 33,767 21,513 14,947 12,272 8,318 293.82%
Tax -17,921 -12,805 -10,111 -6,176 -4,648 -4,007 -5,170 128.86%
NP 47,209 32,499 23,656 15,337 10,299 8,265 3,148 507.12%
-
NP to SH 46,026 31,938 23,586 15,337 10,299 8,265 3,148 496.94%
-
Tax Rate 27.52% 28.26% 29.94% 28.71% 31.10% 32.65% 62.15% -
Total Cost 79,105 70,819 63,293 54,034 50,395 48,427 46,131 43.21%
-
Net Worth 211,429 187,653 181,881 172,282 154,879 148,138 147,276 27.23%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 6,836 6,836 3,199 - - - - -
Div Payout % 14.85% 21.40% 13.56% - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 211,429 187,653 181,881 172,282 154,879 148,138 147,276 27.23%
NOSH 75,510 72,733 73,044 73,001 67,929 66,728 66,943 8.35%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 37.37% 31.46% 27.21% 22.11% 16.97% 14.58% 6.39% -
ROE 21.77% 17.02% 12.97% 8.90% 6.65% 5.58% 2.14% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 167.28 142.05 119.04 95.03 89.35 84.96 73.61 72.76%
EPS 60.95 43.91 32.29 21.01 15.16 12.39 4.70 451.11%
DPS 9.05 9.40 4.38 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.58 2.49 2.36 2.28 2.22 2.20 17.42%
Adjusted Per Share Value based on latest NOSH - 73,001
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 121.66 99.51 83.75 66.82 58.46 54.60 47.46 87.19%
EPS 44.33 30.76 22.72 14.77 9.92 7.96 3.03 497.21%
DPS 6.58 6.58 3.08 0.00 0.00 0.00 0.00 -
NAPS 2.0365 1.8074 1.7519 1.6594 1.4918 1.4268 1.4185 27.23%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.18 2.72 2.72 2.55 2.28 1.91 1.71 -
P/RPS 1.30 1.91 2.29 2.68 2.55 2.25 2.32 -32.00%
P/EPS 3.58 6.19 8.42 12.14 15.04 15.42 36.36 -78.64%
EY 27.96 16.14 11.87 8.24 6.65 6.48 2.75 368.65%
DY 4.15 3.46 1.61 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.05 1.09 1.08 1.00 0.86 0.78 0.00%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 28/02/08 12/11/07 16/08/07 18/05/07 27/02/07 30/11/06 -
Price 2.52 2.99 2.71 2.26 2.37 2.05 1.75 -
P/RPS 1.51 2.10 2.28 2.38 2.65 2.41 2.38 -26.14%
P/EPS 4.13 6.81 8.39 10.76 15.63 16.55 37.21 -76.87%
EY 24.19 14.69 11.92 9.30 6.40 6.04 2.69 331.85%
DY 3.59 3.14 1.62 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.16 1.09 0.96 1.04 0.92 0.80 8.16%

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