[KURNIA] YoY Annualized Quarter 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- 14.76%
YoY- -51.89%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 143,512 103,598 162,344 93,956 53,613 45,193 47,644 20.16%
PBT 67,921 42,861 87,918 41,381 12,721 6,417 9,209 39.49%
Tax -15,805 -12,750 -25,190 -11,744 -3,605 -1,192 -2,728 33.99%
NP 52,116 30,110 62,728 29,637 9,116 5,225 6,481 41.52%
-
NP to SH 49,782 28,933 60,142 29,544 9,116 5,225 6,481 40.44%
-
Tax Rate 23.27% 29.75% 28.65% 28.38% 28.34% 18.58% 29.62% -
Total Cost 91,396 73,488 99,616 64,318 44,497 39,968 41,162 14.21%
-
Net Worth 325,933 284,673 255,055 181,850 147,176 117,506 116,989 18.61%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 13,840 6,753 6,990 4,265 2,292 - - -
Div Payout % 27.80% 23.34% 11.62% 14.44% 25.15% - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 325,933 284,673 255,055 181,850 147,176 117,506 116,989 18.61%
NOSH 103,800 101,307 94,464 73,032 66,898 63,517 62,561 8.80%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 36.31% 29.06% 38.64% 31.54% 17.00% 11.56% 13.60% -
ROE 15.27% 10.16% 23.58% 16.25% 6.19% 4.45% 5.54% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 138.26 102.26 171.86 128.65 80.14 71.15 76.16 10.44%
EPS 47.96 28.56 63.67 40.45 13.63 8.23 10.36 29.08%
DPS 13.33 6.67 7.40 5.84 3.43 0.00 0.00 -
NAPS 3.14 2.81 2.70 2.49 2.20 1.85 1.87 9.01%
Adjusted Per Share Value based on latest NOSH - 101,269
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 138.23 99.78 156.37 90.50 51.64 43.53 45.89 20.16%
EPS 47.95 27.87 57.93 28.46 8.78 5.03 6.24 40.45%
DPS 13.33 6.51 6.73 4.11 2.21 0.00 0.00 -
NAPS 3.1393 2.7419 2.4567 1.7516 1.4176 1.1318 1.1268 18.61%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.66 2.62 1.80 2.72 1.71 1.35 1.12 -
P/RPS 1.92 2.56 1.05 2.11 2.13 1.90 1.47 4.54%
P/EPS 5.55 9.17 2.83 6.72 12.55 16.41 10.81 -10.51%
EY 18.03 10.90 35.37 14.87 7.97 6.09 9.25 11.76%
DY 5.01 2.54 4.11 2.15 2.00 0.00 0.00 -
P/NAPS 0.85 0.93 0.67 1.09 0.78 0.73 0.60 5.97%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 25/11/09 17/11/08 12/11/07 30/11/06 23/11/05 10/11/04 -
Price 2.68 2.60 1.47 2.71 1.75 1.33 1.26 -
P/RPS 1.94 2.54 0.86 2.11 2.18 1.87 1.65 2.73%
P/EPS 5.59 9.10 2.31 6.70 12.84 16.17 12.16 -12.14%
EY 17.90 10.98 43.31 14.93 7.79 6.19 8.22 13.84%
DY 4.98 2.56 5.03 2.15 1.96 0.00 0.00 -
P/NAPS 0.85 0.93 0.54 1.09 0.80 0.72 0.67 4.04%

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