[KURNIA] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
18-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 24.61%
YoY- 9636.11%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 133,544 127,518 126,314 60,694 43,296 46,194 37,898 23.34%
PBT 54,575 55,033 65,130 14,947 3,085 8,785 4,421 51.99%
Tax -14,738 -15,223 -17,921 -4,648 -3,193 -5,765 -768 63.58%
NP 39,837 39,810 47,209 10,299 -108 3,020 3,653 48.88%
-
NP to SH 38,087 38,176 46,026 10,299 -108 3,020 3,653 47.77%
-
Tax Rate 27.01% 27.66% 27.52% 31.10% 103.50% 65.62% 17.37% -
Total Cost 93,707 87,708 79,105 50,395 43,404 43,174 34,245 18.25%
-
Net Worth 310,407 274,142 211,429 154,879 140,944 111,800 111,899 18.52%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 5,045 14,524 6,836 - - - - -
Div Payout % 13.25% 38.05% 14.85% - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 310,407 274,142 211,429 154,879 140,944 111,800 111,899 18.52%
NOSH 102,107 100,787 75,510 67,929 65,555 61,428 62,166 8.61%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 29.83% 31.22% 37.37% 16.97% -0.25% 6.54% 9.64% -
ROE 12.27% 13.93% 21.77% 6.65% -0.08% 2.70% 3.26% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 130.79 126.52 167.28 89.35 66.04 75.20 60.96 13.56%
EPS 37.30 37.88 60.95 15.16 -0.16 4.92 5.88 36.03%
DPS 5.00 14.41 9.05 0.00 0.00 0.00 0.00 -
NAPS 3.04 2.72 2.80 2.28 2.15 1.82 1.80 9.12%
Adjusted Per Share Value based on latest NOSH - 67,929
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 128.63 122.82 121.66 58.46 41.70 44.49 36.50 23.34%
EPS 36.68 36.77 44.33 9.92 -0.10 2.91 3.52 47.76%
DPS 4.86 13.99 6.58 0.00 0.00 0.00 0.00 -
NAPS 2.9898 2.6405 2.0365 1.4918 1.3576 1.0768 1.0778 18.52%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.57 1.86 2.18 2.28 1.77 1.25 1.24 -
P/RPS 1.97 1.47 1.30 2.55 2.68 1.66 2.03 -0.49%
P/EPS 6.89 4.91 3.58 15.04 -1,074.38 25.43 21.10 -17.00%
EY 14.51 20.36 27.96 6.65 -0.09 3.93 4.74 20.48%
DY 1.95 7.75 4.15 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.68 0.78 1.00 0.82 0.69 0.69 3.53%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 20/05/10 27/05/09 30/05/08 18/05/07 25/05/06 27/05/05 27/05/04 -
Price 2.58 2.18 2.52 2.37 1.78 1.23 1.15 -
P/RPS 1.97 1.72 1.51 2.65 2.70 1.64 1.89 0.69%
P/EPS 6.92 5.76 4.13 15.63 -1,080.45 25.02 19.57 -15.90%
EY 14.46 17.38 24.19 6.40 -0.09 4.00 5.11 18.92%
DY 1.94 6.61 3.59 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.80 0.90 1.04 0.83 0.68 0.64 4.84%

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