[KURNIA] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -88.01%
YoY- -81.96%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 145,141 103,318 56,692 42,965 46,615 37,061 40,142 23.86%
PBT 69,529 45,304 12,233 3,830 8,328 4,083 -7,313 -
Tax -18,944 -12,805 -3,331 -3,360 -5,723 -703 2,207 -
NP 50,585 32,499 8,902 470 2,605 3,380 -5,106 -
-
NP to SH 48,487 31,938 8,902 470 2,605 3,380 -5,106 -
-
Tax Rate 27.25% 28.26% 27.23% 87.73% 68.72% 17.22% - -
Total Cost 94,556 70,819 47,790 42,495 44,010 33,681 45,248 13.05%
-
Net Worth 247,028 188,357 150,757 139,277 114,594 112,956 103,633 15.56%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 9,286 3,636 4,002 1,641 - 898 - -
Div Payout % 19.15% 11.39% 44.96% 349.35% - 26.59% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 247,028 188,357 150,757 139,277 114,594 112,956 103,633 15.56%
NOSH 92,867 72,724 66,707 63,888 62,620 62,406 59,219 7.77%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 34.85% 31.46% 15.70% 1.09% 5.59% 9.12% -12.72% -
ROE 19.63% 16.96% 5.90% 0.34% 2.27% 2.99% -4.93% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 156.29 142.07 84.99 67.25 74.44 59.39 67.79 14.92%
EPS 48.17 43.91 13.34 0.74 4.16 5.42 -8.18 -
DPS 10.00 5.00 6.00 2.57 0.00 1.44 0.00 -
NAPS 2.66 2.59 2.26 2.18 1.83 1.81 1.75 7.22%
Adjusted Per Share Value based on latest NOSH - 63,713
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 139.80 99.51 54.60 41.38 44.90 35.70 38.66 23.86%
EPS 46.70 30.76 8.57 0.45 2.51 3.26 -4.92 -
DPS 8.94 3.50 3.86 1.58 0.00 0.87 0.00 -
NAPS 2.3793 1.8142 1.4521 1.3415 1.1038 1.088 0.9982 15.56%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 1.50 2.72 1.91 1.50 1.37 1.05 0.00 -
P/RPS 0.96 1.91 2.25 2.23 1.84 1.77 0.00 -
P/EPS 2.87 6.19 14.31 203.90 32.93 19.39 0.00 -
EY 34.81 16.15 6.99 0.49 3.04 5.16 0.00 -
DY 6.67 1.84 3.14 1.71 0.00 1.37 0.00 -
P/NAPS 0.56 1.05 0.85 0.69 0.75 0.58 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 28/02/08 27/02/07 24/02/06 25/02/05 27/02/04 10/03/03 -
Price 1.90 2.99 2.05 1.60 1.28 1.20 0.65 -
P/RPS 1.22 2.10 2.41 2.38 1.72 2.02 0.96 4.07%
P/EPS 3.64 6.81 15.36 217.49 30.77 22.16 -7.54 -
EY 27.48 14.69 6.51 0.46 3.25 4.51 -13.26 -
DY 5.26 1.67 2.93 1.61 0.00 1.20 0.00 -
P/NAPS 0.71 1.15 0.91 0.73 0.70 0.66 0.37 11.46%

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