[KURNIA] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -48.28%
YoY- -60.39%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 115,824 71,848 142,340 50,356 34,348 33,020 34,704 22.23%
PBT 51,428 33,548 88,580 9,276 -1,424 596 -1,232 -
Tax -12,628 -7,840 -22,784 -2,320 244 -424 -260 90.95%
NP 38,800 25,708 65,796 6,956 -1,180 172 -1,492 -
-
NP to SH 37,208 25,076 63,308 6,956 -1,180 172 -1,492 -
-
Tax Rate 24.55% 23.37% 25.72% 25.01% - 71.14% - -
Total Cost 77,024 46,140 76,544 43,400 35,528 32,848 36,196 13.40%
-
Net Worth 310,407 274,142 211,429 154,879 140,944 111,800 111,899 18.52%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 310,407 274,142 211,429 154,879 140,944 111,800 111,899 18.52%
NOSH 102,107 100,787 75,510 67,929 65,555 61,428 62,166 8.61%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 33.50% 35.78% 46.22% 13.81% -3.44% 0.52% -4.30% -
ROE 11.99% 9.15% 29.94% 4.49% -0.84% 0.15% -1.33% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 113.43 71.29 188.50 74.13 52.40 53.75 55.82 12.53%
EPS 36.44 24.88 83.84 10.24 -1.80 0.28 -2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.04 2.72 2.80 2.28 2.15 1.82 1.80 9.12%
Adjusted Per Share Value based on latest NOSH - 100,787
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 111.56 69.20 137.10 48.50 33.08 31.80 33.43 22.23%
EPS 35.84 24.15 60.98 6.70 -1.14 0.17 -1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9898 2.6405 2.0365 1.4918 1.3576 1.0768 1.0778 18.52%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.57 1.86 2.18 2.28 1.77 1.25 1.24 -
P/RPS 2.27 2.61 1.16 3.08 3.38 2.33 2.22 0.37%
P/EPS 7.05 7.48 2.60 22.27 -98.33 446.43 -51.67 -
EY 14.18 13.38 38.46 4.49 -1.02 0.22 -1.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.68 0.78 1.00 0.82 0.69 0.69 3.53%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 20/05/10 27/05/09 30/05/08 18/05/07 25/05/06 27/05/05 27/05/04 -
Price 2.58 2.18 2.52 2.37 1.78 1.23 1.15 -
P/RPS 2.27 3.06 1.34 3.20 3.40 2.29 2.06 1.63%
P/EPS 7.08 8.76 3.01 23.14 -98.89 439.29 -47.92 -
EY 14.12 11.41 33.27 4.32 -1.01 0.23 -2.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.80 0.90 1.04 0.83 0.68 0.64 4.84%

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