[KURNIA] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 19.91%
YoY- 259.86%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 127,518 145,141 154,609 147,999 126,314 103,318 86,949 29.05%
PBT 55,033 68,791 80,207 79,181 65,130 45,304 33,767 38.44%
Tax -15,223 -18,959 -22,890 -22,000 -17,921 -12,805 -10,111 31.32%
NP 39,810 49,832 57,317 57,181 47,209 32,499 23,656 41.43%
-
NP to SH 38,176 47,734 54,887 55,191 46,026 31,938 23,586 37.81%
-
Tax Rate 27.66% 27.56% 28.54% 27.78% 27.52% 28.26% 29.94% -
Total Cost 87,708 95,309 97,292 90,818 79,105 70,819 63,293 24.27%
-
Net Worth 274,142 248,775 255,002 248,421 211,429 187,653 181,881 31.42%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 14,524 14,524 15,962 13,920 6,836 6,836 3,199 173.93%
Div Payout % 38.05% 30.43% 29.08% 25.22% 14.85% 21.40% 13.56% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 274,142 248,775 255,002 248,421 211,429 187,653 181,881 31.42%
NOSH 100,787 92,826 94,445 94,456 75,510 72,733 73,044 23.91%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 31.22% 34.33% 37.07% 38.64% 37.37% 31.46% 27.21% -
ROE 13.93% 19.19% 21.52% 22.22% 21.77% 17.02% 12.97% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 126.52 156.36 163.70 156.68 167.28 142.05 119.04 4.14%
EPS 37.88 51.42 58.12 58.43 60.95 43.91 32.29 11.22%
DPS 14.41 15.65 16.90 14.74 9.05 9.40 4.38 121.04%
NAPS 2.72 2.68 2.70 2.63 2.80 2.58 2.49 6.06%
Adjusted Per Share Value based on latest NOSH - 94,456
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 122.82 139.80 148.92 142.55 121.66 99.51 83.75 29.04%
EPS 36.77 45.98 52.87 53.16 44.33 30.76 22.72 37.80%
DPS 13.99 13.99 15.37 13.41 6.58 6.58 3.08 174.01%
NAPS 2.6405 2.3962 2.4561 2.3928 2.0365 1.8074 1.7519 31.42%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.86 1.50 1.80 2.48 2.18 2.72 2.72 -
P/RPS 1.47 0.96 1.10 1.58 1.30 1.91 2.29 -25.56%
P/EPS 4.91 2.92 3.10 4.24 3.58 6.19 8.42 -30.17%
EY 20.36 34.28 32.29 23.56 27.96 16.14 11.87 43.24%
DY 7.75 10.43 9.39 5.94 4.15 3.46 1.61 184.81%
P/NAPS 0.68 0.56 0.67 0.94 0.78 1.05 1.09 -26.96%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 25/02/09 17/11/08 28/08/08 30/05/08 28/02/08 12/11/07 -
Price 2.18 1.90 1.47 2.16 2.52 2.99 2.71 -
P/RPS 1.72 1.22 0.90 1.38 1.51 2.10 2.28 -17.11%
P/EPS 5.76 3.69 2.53 3.70 4.13 6.81 8.39 -22.15%
EY 17.38 27.06 39.53 27.05 24.19 14.69 11.92 28.55%
DY 6.61 8.24 11.50 6.82 3.59 3.14 1.62 155.12%
P/NAPS 0.80 0.71 0.54 0.82 0.90 1.16 1.09 -18.61%

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