[KURNIA] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
17-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -0.55%
YoY- 132.71%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 110,300 127,518 145,141 154,609 147,999 126,314 103,318 4.46%
PBT 40,101 55,033 68,791 80,207 79,181 65,130 45,304 -7.81%
Tax -10,950 -15,223 -18,959 -22,890 -22,000 -17,921 -12,805 -9.91%
NP 29,151 39,810 49,832 57,317 57,181 47,209 32,499 -6.99%
-
NP to SH 28,172 38,176 47,734 54,887 55,191 46,026 31,938 -8.03%
-
Tax Rate 27.31% 27.66% 27.56% 28.54% 27.78% 27.52% 28.26% -
Total Cost 81,149 87,708 95,309 97,292 90,818 79,105 70,819 9.51%
-
Net Worth 279,514 274,142 248,775 255,002 248,421 211,429 187,653 30.45%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 19,569 14,524 14,524 15,962 13,920 6,836 6,836 101.73%
Div Payout % 69.47% 38.05% 30.43% 29.08% 25.22% 14.85% 21.40% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 279,514 274,142 248,775 255,002 248,421 211,429 187,653 30.45%
NOSH 100,907 100,787 92,826 94,445 94,456 75,510 72,733 24.41%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 26.43% 31.22% 34.33% 37.07% 38.64% 37.37% 31.46% -
ROE 10.08% 13.93% 19.19% 21.52% 22.22% 21.77% 17.02% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 109.31 126.52 156.36 163.70 156.68 167.28 142.05 -16.03%
EPS 27.92 37.88 51.42 58.12 58.43 60.95 43.91 -26.07%
DPS 19.39 14.41 15.65 16.90 14.74 9.05 9.40 62.11%
NAPS 2.77 2.72 2.68 2.70 2.63 2.80 2.58 4.85%
Adjusted Per Share Value based on latest NOSH - 94,445
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 106.24 122.82 139.80 148.92 142.55 121.66 99.51 4.46%
EPS 27.13 36.77 45.98 52.87 53.16 44.33 30.76 -8.03%
DPS 18.85 13.99 13.99 15.37 13.41 6.58 6.58 101.83%
NAPS 2.6922 2.6405 2.3962 2.4561 2.3928 2.0365 1.8074 30.45%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.66 1.86 1.50 1.80 2.48 2.18 2.72 -
P/RPS 2.43 1.47 0.96 1.10 1.58 1.30 1.91 17.42%
P/EPS 9.53 4.91 2.92 3.10 4.24 3.58 6.19 33.36%
EY 10.50 20.36 34.28 32.29 23.56 27.96 16.14 -24.93%
DY 7.29 7.75 10.43 9.39 5.94 4.15 3.46 64.42%
P/NAPS 0.96 0.68 0.56 0.67 0.94 0.78 1.05 -5.80%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 27/05/09 25/02/09 17/11/08 28/08/08 30/05/08 28/02/08 -
Price 2.62 2.18 1.90 1.47 2.16 2.52 2.99 -
P/RPS 2.40 1.72 1.22 0.90 1.38 1.51 2.10 9.31%
P/EPS 9.38 5.76 3.69 2.53 3.70 4.13 6.81 23.81%
EY 10.66 17.38 27.06 39.53 27.05 24.19 14.69 -19.26%
DY 7.40 6.61 8.24 11.50 6.82 3.59 3.14 77.18%
P/NAPS 0.95 0.80 0.71 0.54 0.82 0.90 1.16 -12.47%

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