[KURNIA] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 270.97%
YoY- 74.46%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 77,699 121,758 70,467 40,210 33,895 35,733 27,921 18.58%
PBT 32,146 65,939 31,036 9,541 4,813 6,907 1,485 66.86%
Tax -9,563 -18,893 -8,808 -2,704 -894 -2,046 455 -
NP 22,583 47,046 22,228 6,837 3,919 4,861 1,940 50.48%
-
NP to SH 21,700 45,107 22,158 6,837 3,919 4,861 1,940 49.49%
-
Tax Rate 29.75% 28.65% 28.38% 28.34% 18.57% 29.62% -30.64% -
Total Cost 55,116 74,712 48,239 33,373 29,976 30,872 25,981 13.34%
-
Net Worth 284,673 255,055 181,850 147,176 117,506 116,989 111,035 16.97%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 5,065 5,242 3,198 1,719 - - - -
Div Payout % 23.34% 11.62% 14.44% 25.15% - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 284,673 255,055 181,850 147,176 117,506 116,989 111,035 16.97%
NOSH 101,307 94,464 73,032 66,898 63,517 62,561 62,379 8.40%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 29.06% 38.64% 31.54% 17.00% 11.56% 13.60% 6.95% -
ROE 7.62% 17.69% 12.18% 4.65% 3.34% 4.16% 1.75% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 76.70 128.89 96.49 60.11 53.36 57.12 44.76 9.38%
EPS 21.42 47.75 30.34 10.22 6.17 7.77 3.11 37.89%
DPS 5.00 5.55 4.38 2.57 0.00 0.00 0.00 -
NAPS 2.81 2.70 2.49 2.20 1.85 1.87 1.78 7.89%
Adjusted Per Share Value based on latest NOSH - 66,943
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 74.84 117.28 67.87 38.73 32.65 34.42 26.89 18.58%
EPS 20.90 43.45 21.34 6.59 3.77 4.68 1.87 49.47%
DPS 4.88 5.05 3.08 1.66 0.00 0.00 0.00 -
NAPS 2.7419 2.4567 1.7516 1.4176 1.1318 1.1268 1.0695 16.97%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.62 1.80 2.72 1.71 1.35 1.12 0.99 -
P/RPS 3.42 1.40 2.82 2.84 2.53 1.96 2.21 7.54%
P/EPS 12.23 3.77 8.97 16.73 21.88 14.41 31.83 -14.72%
EY 8.18 26.53 11.15 5.98 4.57 6.94 3.14 17.28%
DY 1.91 3.08 1.61 1.50 0.00 0.00 0.00 -
P/NAPS 0.93 0.67 1.09 0.78 0.73 0.60 0.56 8.81%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 17/11/08 12/11/07 30/11/06 23/11/05 10/11/04 19/11/03 -
Price 2.60 1.47 2.71 1.75 1.33 1.26 1.02 -
P/RPS 3.39 1.14 2.81 2.91 2.49 2.21 2.28 6.82%
P/EPS 12.14 3.08 8.93 17.12 21.56 16.22 32.80 -15.25%
EY 8.24 32.48 11.20 5.84 4.64 6.17 3.05 17.99%
DY 1.92 3.78 1.62 1.47 0.00 0.00 0.00 -
P/NAPS 0.93 0.54 1.09 0.80 0.72 0.67 0.57 8.49%

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