[KURNIA] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 35.41%
YoY- 286.42%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 122,550 145,141 103,318 56,692 42,964 46,615 37,061 22.03%
PBT 50,105 68,791 45,304 12,272 3,590 8,328 4,048 52.03%
Tax -13,541 -18,959 -12,805 -4,007 -3,360 -5,724 -703 63.65%
NP 36,564 49,832 32,499 8,265 230 2,604 3,345 48.91%
-
NP to SH 35,054 47,734 31,938 8,265 230 2,604 3,345 47.87%
-
Tax Rate 27.03% 27.56% 28.26% 32.65% 93.59% 68.73% 17.37% -
Total Cost 85,986 95,309 70,819 48,427 42,734 44,011 33,716 16.87%
-
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 5,045 14,524 6,836 - - - - -
Div Payout % 14.39% 30.43% 21.40% - - - - -
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 29.84% 34.33% 31.46% 14.58% 0.54% 5.59% 9.03% -
ROE 11.75% 19.19% 17.02% 5.58% 0.17% 2.27% 2.96% -
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 120.77 156.36 142.05 84.96 67.43 74.39 59.35 12.55%
EPS 34.54 51.42 43.91 12.39 0.36 4.16 5.36 36.37%
DPS 5.00 15.65 9.40 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 - 72,733
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 118.04 139.80 99.51 54.60 41.38 44.90 35.70 22.03%
EPS 33.76 45.98 30.76 7.96 0.22 2.51 3.22 47.88%
DPS 4.86 13.99 6.58 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 2.12 0.96 1.91 2.25 2.22 1.84 1.77 3.05%
P/EPS 7.41 2.92 6.19 15.42 415.52 32.97 19.60 -14.95%
EY 13.49 34.28 16.14 6.48 0.24 3.03 5.10 17.58%
DY 1.95 10.43 3.46 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 2.14 1.22 2.10 2.41 2.37 1.72 2.02 0.96%
P/EPS 7.47 3.69 6.81 16.55 443.22 30.80 22.40 -16.71%
EY 13.39 27.06 14.69 6.04 0.23 3.25 4.46 20.08%
DY 1.94 8.24 3.14 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