[KURNIA] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 101.08%
YoY- -60.81%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 63,855 44,586 79,427 34,746 22,067 19,997 21,881 19.53%
PBT 30,981 17,049 45,739 11,862 2,621 957 3,081 46.88%
Tax -7,088 -4,133 -12,142 -2,947 -778 -418 -184 83.72%
NP 23,893 12,916 33,597 8,915 1,843 539 2,897 42.11%
-
NP to SH 22,968 12,606 32,168 8,915 1,843 539 2,897 41.18%
-
Tax Rate 22.88% 24.24% 26.55% 24.84% 29.68% 43.68% 5.97% -
Total Cost 39,962 31,670 45,830 25,831 20,224 19,458 18,984 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 10,267 5,050 - - - - - -
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 7.19% 4.51% 12.95% 5.17% 1.28% 0.47% 2.51% -
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 62.19 44.14 84.10 47.59 33.17 31.54 34.89 10.10%
EPS 22.37 12.48 34.06 12.21 2.77 0.85 4.62 30.05%
DPS 10.00 5.00 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 - 100,907
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 61.50 42.94 76.50 33.47 21.25 19.26 21.08 19.52%
EPS 22.12 12.14 30.98 8.59 1.78 0.52 2.79 41.18%
DPS 9.89 4.86 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 4.13 6.03 2.95 5.36 6.03 4.19 3.04 5.23%
P/EPS 11.49 21.31 7.28 20.88 72.20 155.29 22.94 -10.87%
EY 8.70 4.69 13.73 4.79 1.39 0.64 4.36 12.19%
DY 3.89 1.88 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 4.13 5.94 2.57 4.75 5.13 4.12 3.15 4.61%
P/EPS 11.49 20.99 6.34 18.51 61.37 152.94 23.81 -11.43%
EY 8.70 4.76 15.77 5.40 1.63 0.65 4.20 12.89%
DY 3.89 1.91 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