[KURNIA] YoY Quarter Result on 30-Jun-2008 [#2]

Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 3.25%
YoY- 127.72%
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 34,899 26,624 43,842 22,157 13,480 11,742 13,205 17.57%
PBT 18,124 8,662 23,594 9,543 2,977 808 3,389 32.22%
Tax -3,931 -2,173 -6,446 -2,367 -839 -312 -120 78.82%
NP 14,193 6,489 17,148 7,176 2,138 496 3,269 27.71%
-
NP to SH 13,666 6,337 16,341 7,176 2,138 496 3,269 26.90%
-
Tax Rate 21.69% 25.09% 27.32% 24.80% 28.18% 38.61% 3.54% -
Total Cost 20,706 20,135 26,694 14,981 11,342 11,246 9,936 13.01%
-
Net Worth 319,318 279,514 248,421 172,282 143,865 114,461 115,229 18.50%
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 5,045 - - - - - -
Div Payout % 75.13% 79.62% - - - - - -
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 319,318 279,514 248,421 172,282 143,865 114,461 115,229 18.50%
NOSH 102,674 100,907 94,456 73,001 66,604 63,589 62,624 8.58%
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 40.67% 24.37% 39.11% 32.39% 15.86% 4.22% 24.76% -
ROE 4.28% 2.27% 6.58% 4.17% 1.49% 0.43% 2.84% -
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 33.99 26.38 46.41 30.35 20.24 18.47 21.09 8.27%
EPS 13.31 6.28 17.30 9.83 3.21 0.78 5.22 16.87%
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 - 94,456
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 33.61 25.64 42.23 21.34 12.98 11.31 12.72 17.57%
EPS 13.16 6.10 15.74 6.91 2.06 0.48 3.15 26.89%
DPS 9.89 4.86 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0756 2.6922 2.3928 1.6594 1.3857 1.1025 1.1099 18.50%
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 7.56 10.08 5.34 8.40 9.88 7.15 5.03 7.02%
P/EPS 19.31 42.36 14.34 25.94 62.31 169.23 20.31 -0.83%
EY 5.18 2.36 6.98 3.85 1.61 0.59 4.92 0.86%
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 7.56 9.93 4.65 7.45 8.40 7.04 5.22 6.36%
P/EPS 19.31 41.72 12.49 22.99 52.96 166.67 21.07 -1.44%
EY 5.18 2.40 8.01 4.35 1.89 0.60 4.75 1.45%
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