[KURNIA] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 8.65%
YoY- -0.23%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 152,485 141,819 133,544 122,550 101,082 110,300 127,518 12.64%
PBT 68,900 64,037 54,575 50,105 34,998 40,101 55,033 16.14%
Tax -15,832 -16,496 -14,738 -13,541 -9,629 -10,950 -15,223 2.64%
NP 53,068 47,541 39,837 36,564 25,369 29,151 39,810 21.10%
-
NP to SH 50,691 45,416 38,087 35,054 24,327 28,172 38,176 20.78%
-
Tax Rate 22.98% 25.76% 27.01% 27.03% 27.51% 27.31% 27.66% -
Total Cost 99,417 94,278 93,707 85,986 75,713 81,149 87,708 8.70%
-
Net Worth 326,001 319,318 310,407 298,334 284,567 279,514 274,142 12.23%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 10,267 10,267 5,045 5,045 14,328 19,569 14,524 -20.62%
Div Payout % 20.26% 22.61% 13.25% 14.39% 58.90% 69.47% 38.05% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 326,001 319,318 310,407 298,334 284,567 279,514 274,142 12.23%
NOSH 103,822 102,674 102,107 101,474 101,269 100,907 100,787 1.99%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 34.80% 33.52% 29.83% 29.84% 25.10% 26.43% 31.22% -
ROE 15.55% 14.22% 12.27% 11.75% 8.55% 10.08% 13.93% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 146.87 138.12 130.79 120.77 99.81 109.31 126.52 10.44%
EPS 48.82 44.23 37.30 34.54 24.02 27.92 37.88 18.41%
DPS 9.89 10.00 5.00 5.00 14.15 19.39 14.41 -22.17%
NAPS 3.14 3.11 3.04 2.94 2.81 2.77 2.72 10.03%
Adjusted Per Share Value based on latest NOSH - 102,107
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 146.87 136.60 128.63 118.04 97.36 106.24 122.82 12.64%
EPS 48.82 43.74 36.68 33.76 23.43 27.13 36.77 20.77%
DPS 9.89 9.89 4.86 4.86 13.80 18.85 13.99 -20.62%
NAPS 3.14 3.0756 2.9898 2.8735 2.7409 2.6922 2.6405 12.23%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.66 2.57 2.57 2.56 2.62 2.66 1.86 -
P/RPS 1.81 1.86 1.97 2.12 2.62 2.43 1.47 14.86%
P/EPS 5.45 5.81 6.89 7.41 10.91 9.53 4.91 7.19%
EY 18.36 17.21 14.51 13.49 9.17 10.50 20.36 -6.65%
DY 3.72 3.89 1.95 1.95 5.40 7.29 7.75 -38.66%
P/NAPS 0.85 0.83 0.85 0.87 0.93 0.96 0.68 16.02%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 05/08/10 20/05/10 22/02/10 25/11/09 19/08/09 27/05/09 -
Price 2.68 2.57 2.58 2.58 2.60 2.62 2.18 -
P/RPS 1.82 1.86 1.97 2.14 2.60 2.40 1.72 3.83%
P/EPS 5.49 5.81 6.92 7.47 10.82 9.38 5.76 -3.14%
EY 18.22 17.21 14.46 13.39 9.24 10.66 17.38 3.19%
DY 3.69 3.89 1.94 1.94 5.44 7.40 6.61 -32.17%
P/NAPS 0.85 0.83 0.85 0.88 0.93 0.95 0.80 4.12%

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