[KURNIA] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
10-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -39.92%
YoY- -14.16%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 35,721 18,143 13,898 13,852 9,755 14,363 7,194 30.59%
PBT 19,174 6,920 3,856 3,826 1,833 3,893 1,771 48.70%
Tax -5,861 -1,926 -476 -1,862 455 0 0 -
NP 13,313 4,994 3,380 1,964 2,288 3,893 1,771 39.94%
-
NP to SH 13,243 4,994 3,380 1,964 2,288 3,893 1,771 39.81%
-
Tax Rate 30.57% 27.83% 12.34% 48.67% -24.82% 0.00% 0.00% -
Total Cost 22,408 13,149 10,518 11,888 7,467 10,470 5,423 26.66%
-
Net Worth 181,881 147,276 118,428 116,964 110,971 164,681 180,409 0.13%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 3,199 - - - - - - -
Div Payout % 24.16% - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 181,881 147,276 118,428 116,964 110,971 164,681 180,409 0.13%
NOSH 73,044 66,943 64,015 62,547 62,343 58,191 56,762 4.29%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 37.27% 27.53% 24.32% 14.18% 23.45% 27.10% 24.62% -
ROE 7.28% 3.39% 2.85% 1.68% 2.06% 2.36% 0.98% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 48.90 27.10 21.71 22.15 15.65 24.68 12.67 25.23%
EPS 18.13 7.46 5.28 3.14 3.67 6.69 3.12 34.06%
DPS 4.38 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.49 2.20 1.85 1.87 1.78 2.83 3.1783 -3.98%
Adjusted Per Share Value based on latest NOSH - 62,547
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 34.41 17.48 13.39 13.34 9.40 13.83 6.93 30.59%
EPS 12.76 4.81 3.26 1.89 2.20 3.75 1.71 39.76%
DPS 3.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7519 1.4185 1.1407 1.1266 1.0689 1.5862 1.7377 0.13%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 2.72 1.71 1.35 1.12 0.99 0.00 0.00 -
P/RPS 5.56 6.31 6.22 5.06 6.33 0.00 0.00 -
P/EPS 15.00 22.92 25.57 35.67 26.98 0.00 0.00 -
EY 6.67 4.36 3.91 2.80 3.71 0.00 0.00 -
DY 1.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.78 0.73 0.60 0.56 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 12/11/07 30/11/06 23/11/05 10/11/04 19/11/03 28/11/02 13/12/01 -
Price 2.71 1.75 1.33 1.26 1.02 0.00 0.00 -
P/RPS 5.54 6.46 6.13 5.69 6.52 0.00 0.00 -
P/EPS 14.95 23.46 25.19 40.13 27.79 0.00 0.00 -
EY 6.69 4.26 3.97 2.49 3.60 0.00 0.00 -
DY 1.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.80 0.72 0.67 0.57 0.00 0.00 -

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