[KURNIA] YoY Annual (Unaudited) Result on 31-Dec-2007 [#4]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
YoY- 258.77%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 122,550 145,141 103,318 56,692 42,965 46,615 37,061 22.03%
PBT 50,105 69,529 45,304 12,233 3,830 8,328 4,083 51.81%
Tax -13,541 -18,944 -12,805 -3,331 -3,360 -5,723 -703 63.65%
NP 36,564 50,585 32,499 8,902 470 2,605 3,380 48.66%
-
NP to SH 35,054 48,487 31,938 8,902 470 2,605 3,380 47.62%
-
Tax Rate 27.03% 27.25% 28.26% 27.23% 87.73% 68.72% 17.22% -
Total Cost 85,986 94,556 70,819 47,790 42,495 44,010 33,681 16.89%
-
Net Worth 298,461 247,028 188,357 150,757 139,277 114,594 112,956 17.56%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 5,075 9,286 3,636 4,002 1,641 - 898 33.42%
Div Payout % 14.48% 19.15% 11.39% 44.96% 349.35% - 26.59% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 298,461 247,028 188,357 150,757 139,277 114,594 112,956 17.56%
NOSH 101,517 92,867 72,724 66,707 63,888 62,620 62,406 8.43%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 29.84% 34.85% 31.46% 15.70% 1.09% 5.59% 9.12% -
ROE 11.74% 19.63% 16.96% 5.90% 0.34% 2.27% 2.99% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 120.72 156.29 142.07 84.99 67.25 74.44 59.39 12.53%
EPS 34.53 48.17 43.91 13.34 0.74 4.16 5.42 36.11%
DPS 5.00 10.00 5.00 6.00 2.57 0.00 1.44 23.03%
NAPS 2.94 2.66 2.59 2.26 2.18 1.83 1.81 8.41%
Adjusted Per Share Value based on latest NOSH - 72,733
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 118.04 139.80 99.51 54.60 41.38 44.90 35.70 22.03%
EPS 33.76 46.70 30.76 8.57 0.45 2.51 3.26 47.58%
DPS 4.89 8.94 3.50 3.86 1.58 0.00 0.87 33.30%
NAPS 2.8747 2.3793 1.8142 1.4521 1.3415 1.1038 1.088 17.56%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.56 1.50 2.72 1.91 1.50 1.37 1.05 -
P/RPS 2.12 0.96 1.91 2.25 2.23 1.84 1.77 3.05%
P/EPS 7.41 2.87 6.19 14.31 203.90 32.93 19.39 -14.80%
EY 13.49 34.81 16.15 6.99 0.49 3.04 5.16 17.35%
DY 1.95 6.67 1.84 3.14 1.71 0.00 1.37 6.05%
P/NAPS 0.87 0.56 1.05 0.85 0.69 0.75 0.58 6.98%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 25/02/09 28/02/08 27/02/07 24/02/06 25/02/05 27/02/04 -
Price 2.58 1.90 2.99 2.05 1.60 1.28 1.20 -
P/RPS 2.14 1.22 2.10 2.41 2.38 1.72 2.02 0.96%
P/EPS 7.47 3.64 6.81 15.36 217.49 30.77 22.16 -16.56%
EY 13.38 27.48 14.69 6.51 0.46 3.25 4.51 19.85%
DY 1.94 5.26 1.67 2.93 1.61 0.00 1.20 8.32%
P/NAPS 0.88 0.71 1.15 0.91 0.73 0.70 0.66 4.90%

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