[KURNIA] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 471.65%
YoY- 211.69%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 53,613 45,193 47,644 37,228 38,336 25,269 23,360 14.84%
PBT 12,721 6,417 9,209 1,980 -2,316 -2,516 -6,393 -
Tax -3,605 -1,192 -2,728 606 0 2,516 6,393 -
NP 9,116 5,225 6,481 2,586 -2,316 0 0 -
-
NP to SH 9,116 5,225 6,481 2,586 -2,316 -2,516 -7,498 -
-
Tax Rate 28.34% 18.58% 29.62% -30.61% - - - -
Total Cost 44,497 39,968 41,162 34,641 40,652 25,269 23,360 11.33%
-
Net Worth 147,176 117,506 116,989 111,035 164,405 180,103 98,760 6.87%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 2,292 - - - - - - -
Div Payout % 25.15% - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 147,176 117,506 116,989 111,035 164,405 180,103 98,760 6.87%
NOSH 66,898 63,517 62,561 62,379 58,093 56,666 56,693 2.79%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 17.00% 11.56% 13.60% 6.95% -6.04% 0.00% 0.00% -
ROE 6.19% 4.45% 5.54% 2.33% -1.41% -1.40% -7.59% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 80.14 71.15 76.16 59.68 65.99 44.59 41.20 11.72%
EPS 13.63 8.23 10.36 4.15 -3.99 -4.44 -13.23 -
DPS 3.43 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 1.85 1.87 1.78 2.83 3.1783 1.742 3.96%
Adjusted Per Share Value based on latest NOSH - 62,343
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 51.64 43.53 45.89 35.86 36.92 24.34 22.50 14.84%
EPS 8.78 5.03 6.24 2.49 -2.23 -2.42 -7.22 -
DPS 2.21 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4176 1.1318 1.1268 1.0695 1.5835 1.7347 0.9512 6.87%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 1.71 1.35 1.12 0.99 0.00 0.00 0.00 -
P/RPS 2.13 1.90 1.47 1.66 0.00 0.00 0.00 -
P/EPS 12.55 16.41 10.81 23.87 0.00 0.00 0.00 -
EY 7.97 6.09 9.25 4.19 0.00 0.00 0.00 -
DY 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.73 0.60 0.56 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 23/11/05 10/11/04 19/11/03 28/11/02 13/12/01 29/11/00 -
Price 1.75 1.33 1.26 1.02 0.00 0.00 0.00 -
P/RPS 2.18 1.87 1.65 1.71 0.00 0.00 0.00 -
P/EPS 12.84 16.17 12.16 24.60 0.00 0.00 0.00 -
EY 7.79 6.19 8.22 4.07 0.00 0.00 0.00 -
DY 1.96 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.72 0.67 0.57 0.00 0.00 0.00 -

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