[KURNIA] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 156.33%
YoY- 383.72%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 142,340 103,318 93,956 69,492 50,356 56,692 53,613 91.62%
PBT 88,580 45,304 41,381 23,724 9,276 12,233 12,721 264.21%
Tax -22,784 -12,805 -11,744 -5,894 -2,320 -3,331 -3,605 241.45%
NP 65,796 32,499 29,637 17,830 6,956 8,902 9,116 273.02%
-
NP to SH 63,308 31,938 29,544 17,830 6,956 8,902 9,116 263.57%
-
Tax Rate 25.72% 28.26% 28.38% 24.84% 25.01% 27.23% 28.34% -
Total Cost 76,544 70,819 64,318 51,662 43,400 47,790 44,497 43.51%
-
Net Worth 211,429 188,357 181,850 172,312 154,879 150,757 147,176 27.28%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 3,636 4,265 - - 4,002 2,292 -
Div Payout % - 11.39% 14.44% - - 44.96% 25.15% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 211,429 188,357 181,850 172,312 154,879 150,757 147,176 27.28%
NOSH 75,510 72,724 73,032 73,013 67,929 66,707 66,898 8.39%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 46.22% 31.46% 31.54% 25.66% 13.81% 15.70% 17.00% -
ROE 29.94% 16.96% 16.25% 10.35% 4.49% 5.90% 6.19% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 188.50 142.07 128.65 95.18 74.13 84.99 80.14 76.77%
EPS 83.84 43.91 40.45 24.42 10.24 13.34 13.63 235.34%
DPS 0.00 5.00 5.84 0.00 0.00 6.00 3.43 -
NAPS 2.80 2.59 2.49 2.36 2.28 2.26 2.20 17.42%
Adjusted Per Share Value based on latest NOSH - 73,001
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 137.10 99.51 90.50 66.93 48.50 54.60 51.64 91.62%
EPS 60.98 30.76 28.46 17.17 6.70 8.57 8.78 263.59%
DPS 0.00 3.50 4.11 0.00 0.00 3.86 2.21 -
NAPS 2.0365 1.8142 1.7516 1.6597 1.4918 1.4521 1.4176 27.28%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.18 2.72 2.72 2.55 2.28 1.91 1.71 -
P/RPS 1.16 1.91 2.11 2.68 3.08 2.25 2.13 -33.28%
P/EPS 2.60 6.19 6.72 10.44 22.27 14.31 12.55 -64.95%
EY 38.46 16.15 14.87 9.58 4.49 6.99 7.97 185.28%
DY 0.00 1.84 2.15 0.00 0.00 3.14 2.00 -
P/NAPS 0.78 1.05 1.09 1.08 1.00 0.85 0.78 0.00%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 28/02/08 12/11/07 16/08/07 18/05/07 27/02/07 30/11/06 -
Price 2.52 2.99 2.71 2.26 2.37 2.05 1.75 -
P/RPS 1.34 2.10 2.11 2.37 3.20 2.41 2.18 -27.68%
P/EPS 3.01 6.81 6.70 9.25 23.14 15.36 12.84 -61.94%
EY 33.27 14.69 14.93 10.81 4.32 6.51 7.79 163.00%
DY 0.00 1.67 2.15 0.00 0.00 2.93 1.96 -
P/NAPS 0.90 1.15 1.09 0.96 1.04 0.91 0.80 8.16%

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