[KURNIA] YoY 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- 824.75%
YoY- 331.05%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 26,624 43,842 22,157 13,480 11,742 13,205 10,327 17.08%
PBT 8,662 23,594 9,543 2,977 808 3,389 333 72.04%
Tax -2,173 -6,446 -2,367 -839 -312 -120 0 -
NP 6,489 17,148 7,176 2,138 496 3,269 333 63.96%
-
NP to SH 6,337 16,341 7,176 2,138 496 3,269 333 63.32%
-
Tax Rate 25.09% 27.32% 24.80% 28.18% 38.61% 3.54% 0.00% -
Total Cost 20,135 26,694 14,981 11,342 11,246 9,936 9,994 12.37%
-
Net Worth 279,514 248,421 172,282 143,865 114,461 115,229 141,996 11.93%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 5,045 - - - - - - -
Div Payout % 79.62% - - - - - - -
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 279,514 248,421 172,282 143,865 114,461 115,229 141,996 11.93%
NOSH 100,907 94,456 73,001 66,604 63,589 62,624 62,830 8.20%
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 24.37% 39.11% 32.39% 15.86% 4.22% 24.76% 3.22% -
ROE 2.27% 6.58% 4.17% 1.49% 0.43% 2.84% 0.23% -
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 26.38 46.41 30.35 20.24 18.47 21.09 16.44 8.19%
EPS 6.28 17.30 9.83 3.21 0.78 5.22 0.53 50.93%
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 25.64 42.23 21.34 12.98 11.31 12.72 9.95 17.07%
EPS 6.10 15.74 6.91 2.06 0.48 3.15 0.32 63.36%
DPS 4.86 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6922 2.3928 1.6594 1.3857 1.1025 1.1099 1.3677 11.93%
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 10.08 5.34 8.40 9.88 7.15 5.03 4.93 12.64%
P/EPS 42.36 14.34 25.94 62.31 169.23 20.31 152.83 -19.23%
EY 2.36 6.98 3.85 1.61 0.59 4.92 0.65 23.95%
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 9.93 4.65 7.45 8.40 7.04 5.22 6.08 8.51%
P/EPS 41.72 12.49 22.99 52.96 166.67 21.07 188.68 -22.21%
EY 2.40 8.01 4.35 1.89 0.60 4.75 0.53 28.59%
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