[KURNIA] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
12-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 148.55%
YoY- 224.09%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 107,634 77,699 121,758 70,467 40,210 33,895 35,733 20.16%
PBT 50,941 32,146 65,939 31,036 9,541 4,813 6,907 39.49%
Tax -11,854 -9,563 -18,893 -8,808 -2,704 -894 -2,046 33.99%
NP 39,087 22,583 47,046 22,228 6,837 3,919 4,861 41.51%
-
NP to SH 37,337 21,700 45,107 22,158 6,837 3,919 4,861 40.44%
-
Tax Rate 23.27% 29.75% 28.65% 28.38% 28.34% 18.57% 29.62% -
Total Cost 68,547 55,116 74,712 48,239 33,373 29,976 30,872 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 10,380 5,065 5,242 3,198 1,719 - - -
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 11.46% 7.62% 17.69% 12.18% 4.65% 3.34% 4.16% -
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 103.69 76.70 128.89 96.49 60.11 53.36 57.12 10.44%
EPS 35.97 21.42 47.75 30.34 10.22 6.17 7.77 29.08%
DPS 10.00 5.00 5.55 4.38 2.57 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 - 73,044
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 103.67 74.84 117.28 67.87 38.73 32.65 34.42 20.16%
EPS 35.96 20.90 43.45 21.34 6.59 3.77 4.68 40.45%
DPS 10.00 4.88 5.05 3.08 1.66 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 2.57 3.42 1.40 2.82 2.84 2.53 1.96 4.61%
P/EPS 7.40 12.23 3.77 8.97 16.73 21.88 14.41 -10.50%
EY 13.52 8.18 26.53 11.15 5.98 4.57 6.94 11.74%
DY 3.76 1.91 3.08 1.61 1.50 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 2.58 3.39 1.14 2.81 2.91 2.49 2.21 2.61%
P/EPS 7.45 12.14 3.08 8.93 17.12 21.56 16.22 -12.15%
EY 13.42 8.24 32.48 11.20 5.84 4.64 6.17 13.82%
DY 3.73 1.92 3.78 1.62 1.47 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