[KURNIA] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
05-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 23.46%
YoY- 82.2%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 127,710 89,172 158,854 69,492 44,134 39,994 43,762 19.53%
PBT 61,962 34,098 91,478 23,724 5,242 1,914 6,162 46.88%
Tax -14,176 -8,266 -24,284 -5,894 -1,556 -836 -368 83.72%
NP 47,786 25,832 67,194 17,830 3,686 1,078 5,794 42.11%
-
NP to SH 45,936 25,212 64,336 17,830 3,686 1,078 5,794 41.18%
-
Tax Rate 22.88% 24.24% 26.55% 24.84% 29.68% 43.68% 5.97% -
Total Cost 79,924 63,340 91,660 51,662 40,448 38,916 37,968 13.20%
-
Net Worth 319,313 279,796 248,390 172,312 143,714 114,141 115,378 18.48%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 20,534 10,100 - - - - - -
Div Payout % 44.70% 40.06% - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 319,313 279,796 248,390 172,312 143,714 114,141 115,378 18.48%
NOSH 102,673 101,009 94,445 73,013 66,534 63,411 62,705 8.56%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 37.42% 28.97% 42.30% 25.66% 8.35% 2.70% 13.24% -
ROE 14.39% 9.01% 25.90% 10.35% 2.56% 0.94% 5.02% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 124.38 88.28 168.20 95.18 66.33 63.07 69.79 10.10%
EPS 44.74 24.96 68.12 24.42 5.54 1.70 9.24 30.05%
DPS 20.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.11 2.77 2.63 2.36 2.16 1.80 1.84 9.13%
Adjusted Per Share Value based on latest NOSH - 102,674
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 123.01 85.89 153.01 66.93 42.51 38.52 42.15 19.53%
EPS 44.24 24.28 61.97 17.17 3.55 1.04 5.58 41.18%
DPS 19.78 9.73 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0756 2.695 2.3925 1.6597 1.3842 1.0994 1.1113 18.48%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.57 2.66 2.48 2.55 2.00 1.32 1.06 -
P/RPS 2.07 3.01 1.47 2.68 3.02 2.09 1.52 5.27%
P/EPS 5.74 10.66 3.64 10.44 36.10 77.65 11.47 -10.89%
EY 17.41 9.38 27.47 9.58 2.77 1.29 8.72 12.20%
DY 7.78 3.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.96 0.94 1.08 0.93 0.73 0.58 6.15%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 05/08/10 19/08/09 28/08/08 16/08/07 24/08/06 26/08/05 25/08/04 -
Price 2.57 2.62 2.16 2.26 1.70 1.30 1.10 -
P/RPS 2.07 2.97 1.28 2.37 2.56 2.06 1.58 4.60%
P/EPS 5.74 10.50 3.17 9.25 30.69 76.47 11.90 -11.43%
EY 17.41 9.53 31.54 10.81 3.26 1.31 8.40 12.90%
DY 7.78 3.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.95 0.82 0.96 0.79 0.72 0.60 5.55%

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