[KURNIA] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 724.75%
YoY- 241.93%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 44,586 79,427 34,746 22,067 19,997 21,881 18,166 16.12%
PBT 17,049 45,739 11,862 2,621 957 3,081 -348 -
Tax -4,133 -12,142 -2,947 -778 -418 -184 0 -
NP 12,916 33,597 8,915 1,843 539 2,897 -348 -
-
NP to SH 12,606 32,168 8,915 1,843 539 2,897 -348 -
-
Tax Rate 24.24% 26.55% 24.84% 29.68% 43.68% 5.97% - -
Total Cost 31,670 45,830 25,831 20,224 19,458 18,984 18,514 9.35%
-
Net Worth 279,796 248,390 172,312 143,714 114,141 115,378 140,442 12.16%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 5,050 - - - - - - -
Div Payout % 40.06% - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 279,796 248,390 172,312 143,714 114,141 115,378 140,442 12.16%
NOSH 101,009 94,445 73,013 66,534 63,411 62,705 62,142 8.42%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 28.97% 42.30% 25.66% 8.35% 2.70% 13.24% -1.92% -
ROE 4.51% 12.95% 5.17% 1.28% 0.47% 2.51% -0.25% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 44.14 84.10 47.59 33.17 31.54 34.89 29.23 7.10%
EPS 12.48 34.06 12.21 2.77 0.85 4.62 -0.56 -
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.77 2.63 2.36 2.16 1.80 1.84 2.26 3.44%
Adjusted Per Share Value based on latest NOSH - 66,604
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 42.94 76.50 33.47 21.25 19.26 21.08 17.50 16.12%
EPS 12.14 30.98 8.59 1.78 0.52 2.79 -0.34 -
DPS 4.86 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.695 2.3925 1.6597 1.3842 1.0994 1.1113 1.3527 12.16%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 2.66 2.48 2.55 2.00 1.32 1.06 0.81 -
P/RPS 6.03 2.95 5.36 6.03 4.19 3.04 2.77 13.82%
P/EPS 21.31 7.28 20.88 72.20 155.29 22.94 -144.64 -
EY 4.69 13.73 4.79 1.39 0.64 4.36 -0.69 -
DY 1.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.94 1.08 0.93 0.73 0.58 0.36 17.74%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 19/08/09 28/08/08 16/08/07 24/08/06 26/08/05 25/08/04 28/08/03 -
Price 2.62 2.16 2.26 1.70 1.30 1.10 1.00 -
P/RPS 5.94 2.57 4.75 5.13 4.12 3.15 3.42 9.62%
P/EPS 20.99 6.34 18.51 61.37 152.94 23.81 -178.57 -
EY 4.76 15.77 5.40 1.63 0.65 4.20 -0.56 -
DY 1.91 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.82 0.96 0.79 0.72 0.60 0.44 13.67%

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