[KURNIA] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -13.65%
YoY- -55.68%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 141,819 133,544 122,550 101,082 110,300 127,518 145,141 -1.53%
PBT 64,037 54,575 50,105 34,998 40,101 55,033 68,791 -4.67%
Tax -16,496 -14,738 -13,541 -9,629 -10,950 -15,223 -18,959 -8.88%
NP 47,541 39,837 36,564 25,369 29,151 39,810 49,832 -3.09%
-
NP to SH 45,416 38,087 35,054 24,327 28,172 38,176 47,734 -3.27%
-
Tax Rate 25.76% 27.01% 27.03% 27.51% 27.31% 27.66% 27.56% -
Total Cost 94,278 93,707 85,986 75,713 81,149 87,708 95,309 -0.72%
-
Net Worth 319,318 310,407 298,334 284,567 279,514 274,142 248,775 18.16%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 10,267 5,045 5,045 14,328 19,569 14,524 14,524 -20.69%
Div Payout % 22.61% 13.25% 14.39% 58.90% 69.47% 38.05% 30.43% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 319,318 310,407 298,334 284,567 279,514 274,142 248,775 18.16%
NOSH 102,674 102,107 101,474 101,269 100,907 100,787 92,826 6.97%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 33.52% 29.83% 29.84% 25.10% 26.43% 31.22% 34.33% -
ROE 14.22% 12.27% 11.75% 8.55% 10.08% 13.93% 19.19% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 138.12 130.79 120.77 99.81 109.31 126.52 156.36 -7.95%
EPS 44.23 37.30 34.54 24.02 27.92 37.88 51.42 -9.57%
DPS 10.00 5.00 5.00 14.15 19.39 14.41 15.65 -25.87%
NAPS 3.11 3.04 2.94 2.81 2.77 2.72 2.68 10.45%
Adjusted Per Share Value based on latest NOSH - 101,269
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 136.60 128.63 118.04 97.36 106.24 122.82 139.80 -1.53%
EPS 43.74 36.68 33.76 23.43 27.13 36.77 45.98 -3.28%
DPS 9.89 4.86 4.86 13.80 18.85 13.99 13.99 -20.69%
NAPS 3.0756 2.9898 2.8735 2.7409 2.6922 2.6405 2.3962 18.15%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.57 2.57 2.56 2.62 2.66 1.86 1.50 -
P/RPS 1.86 1.97 2.12 2.62 2.43 1.47 0.96 55.60%
P/EPS 5.81 6.89 7.41 10.91 9.53 4.91 2.92 58.39%
EY 17.21 14.51 13.49 9.17 10.50 20.36 34.28 -36.91%
DY 3.89 1.95 1.95 5.40 7.29 7.75 10.43 -48.27%
P/NAPS 0.83 0.85 0.87 0.93 0.96 0.68 0.56 30.08%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 05/08/10 20/05/10 22/02/10 25/11/09 19/08/09 27/05/09 25/02/09 -
Price 2.57 2.58 2.58 2.60 2.62 2.18 1.90 -
P/RPS 1.86 1.97 2.14 2.60 2.40 1.72 1.22 32.56%
P/EPS 5.81 6.92 7.47 10.82 9.38 5.76 3.69 35.45%
EY 17.21 14.46 13.39 9.24 10.66 17.38 27.06 -26.10%
DY 3.89 1.94 1.94 5.44 7.40 6.61 8.24 -39.45%
P/NAPS 0.83 0.85 0.88 0.93 0.95 0.80 0.71 11.00%

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