[KURNIA] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 581.45%
YoY- 72.1%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 42,331 35,721 18,143 13,898 13,852 9,755 14,363 19.71%
PBT 20,200 19,174 6,920 3,856 3,826 1,833 3,893 31.54%
Tax -6,751 -5,861 -1,926 -476 -1,862 455 0 -
NP 13,449 13,313 4,994 3,380 1,964 2,288 3,893 22.92%
-
NP to SH 12,939 13,243 4,994 3,380 1,964 2,288 3,893 22.13%
-
Tax Rate 33.42% 30.57% 27.83% 12.34% 48.67% -24.82% 0.00% -
Total Cost 28,882 22,408 13,149 10,518 11,888 7,467 10,470 18.40%
-
Net Worth 255,002 181,881 147,276 118,428 116,964 110,971 164,681 7.55%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 5,241 3,199 - - - - - -
Div Payout % 40.51% 24.16% - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 255,002 181,881 147,276 118,428 116,964 110,971 164,681 7.55%
NOSH 94,445 73,044 66,943 64,015 62,547 62,343 58,191 8.39%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 31.77% 37.27% 27.53% 24.32% 14.18% 23.45% 27.10% -
ROE 5.07% 7.28% 3.39% 2.85% 1.68% 2.06% 2.36% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 44.82 48.90 27.10 21.71 22.15 15.65 24.68 10.44%
EPS 13.70 18.13 7.46 5.28 3.14 3.67 6.69 12.67%
DPS 5.55 4.38 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.70 2.49 2.20 1.85 1.87 1.78 2.83 -0.77%
Adjusted Per Share Value based on latest NOSH - 64,015
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 40.77 34.41 17.48 13.39 13.34 9.40 13.83 19.72%
EPS 12.46 12.76 4.81 3.26 1.89 2.20 3.75 22.13%
DPS 5.05 3.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4561 1.7519 1.4185 1.1407 1.1266 1.0689 1.5862 7.55%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 1.80 2.72 1.71 1.35 1.12 0.99 0.00 -
P/RPS 4.02 5.56 6.31 6.22 5.06 6.33 0.00 -
P/EPS 13.14 15.00 22.92 25.57 35.67 26.98 0.00 -
EY 7.61 6.67 4.36 3.91 2.80 3.71 0.00 -
DY 3.08 1.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.09 0.78 0.73 0.60 0.56 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 17/11/08 12/11/07 30/11/06 23/11/05 10/11/04 19/11/03 28/11/02 -
Price 1.47 2.71 1.75 1.33 1.26 1.02 0.00 -
P/RPS 3.28 5.54 6.46 6.13 5.69 6.52 0.00 -
P/EPS 10.73 14.95 23.46 25.19 40.13 27.79 0.00 -
EY 9.32 6.69 4.26 3.97 2.49 3.60 0.00 -
DY 3.78 1.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.09 0.80 0.72 0.67 0.57 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