[KURNIA] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 46.84%
YoY- 408.34%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 44,851 23,383 32,851 16,482 9,069 10,882 9,140 30.32%
PBT 17,959 2,852 14,268 2,731 -1,223 1,421 2,563 38.29%
Tax -3,978 -66 -3,997 -1,303 -2,466 -3,677 -1,158 22.81%
NP 13,981 2,786 10,271 1,428 -3,689 -2,256 1,405 46.60%
-
NP to SH 13,354 2,627 9,780 1,428 -3,689 -2,256 1,405 45.49%
-
Tax Rate 22.15% 2.31% 28.01% 47.71% - 258.76% 45.18% -
Total Cost 30,870 20,597 22,580 15,054 12,758 13,138 7,735 25.91%
-
Net Worth 298,334 248,775 187,653 148,138 138,257 114,680 113,024 17.54%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - 9,282 3,636 - - - - -
Div Payout % - 353.36% 37.18% - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 298,334 248,775 187,653 148,138 138,257 114,680 113,024 17.54%
NOSH 101,474 92,826 72,733 66,728 63,713 62,666 62,444 8.42%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 31.17% 11.91% 31.27% 8.66% -40.68% -20.73% 15.37% -
ROE 4.48% 1.06% 5.21% 0.96% -2.67% -1.97% 1.24% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 44.20 25.19 45.17 24.70 14.23 17.36 14.64 20.20%
EPS 13.16 2.83 14.12 2.14 -5.79 -3.60 2.25 34.19%
DPS 0.00 10.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.94 2.68 2.58 2.22 2.17 1.83 1.81 8.41%
Adjusted Per Share Value based on latest NOSH - 101,474
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 43.20 22.52 31.64 15.88 8.74 10.48 8.80 30.33%
EPS 12.86 2.53 9.42 1.38 -3.55 -2.17 1.35 45.54%
DPS 0.00 8.94 3.50 0.00 0.00 0.00 0.00 -
NAPS 2.8735 2.3962 1.8074 1.4268 1.3317 1.1046 1.0886 17.54%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.56 1.50 2.72 1.91 1.50 1.37 1.05 -
P/RPS 5.79 5.95 6.02 7.73 10.54 7.89 7.17 -3.49%
P/EPS 19.45 53.00 20.23 89.25 -25.91 -38.06 46.67 -13.56%
EY 5.14 1.89 4.94 1.12 -3.86 -2.63 2.14 15.70%
DY 0.00 6.67 1.84 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.56 1.05 0.86 0.69 0.75 0.58 6.98%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 25/02/09 28/02/08 27/02/07 24/02/06 25/02/05 27/02/04 -
Price 2.58 1.90 2.99 2.05 1.60 1.28 1.20 -
P/RPS 5.84 7.54 6.62 8.30 11.24 7.37 8.20 -5.49%
P/EPS 19.60 67.14 22.24 95.79 -27.63 -35.56 53.33 -15.35%
EY 5.10 1.49 4.50 1.04 -3.62 -2.81 1.87 18.18%
DY 0.00 5.26 1.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.71 1.16 0.92 0.74 0.70 0.66 4.90%

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