[KURNIA] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
12-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 65.7%
YoY- 224.09%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 158,854 142,340 103,318 93,956 69,492 50,356 56,692 98.87%
PBT 91,478 88,580 45,304 41,381 23,724 9,276 12,233 282.87%
Tax -24,284 -22,784 -12,805 -11,744 -5,894 -2,320 -3,331 276.43%
NP 67,194 65,796 32,499 29,637 17,830 6,956 8,902 285.26%
-
NP to SH 64,336 63,308 31,938 29,544 17,830 6,956 8,902 274.25%
-
Tax Rate 26.55% 25.72% 28.26% 28.38% 24.84% 25.01% 27.23% -
Total Cost 91,660 76,544 70,819 64,318 51,662 43,400 47,790 54.43%
-
Net Worth 248,390 211,429 188,357 181,850 172,312 154,879 150,757 39.54%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 3,636 4,265 - - 4,002 -
Div Payout % - - 11.39% 14.44% - - 44.96% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 248,390 211,429 188,357 181,850 172,312 154,879 150,757 39.54%
NOSH 94,445 75,510 72,724 73,032 73,013 67,929 66,707 26.11%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 42.30% 46.22% 31.46% 31.54% 25.66% 13.81% 15.70% -
ROE 25.90% 29.94% 16.96% 16.25% 10.35% 4.49% 5.90% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 168.20 188.50 142.07 128.65 95.18 74.13 84.99 57.69%
EPS 68.12 83.84 43.91 40.45 24.42 10.24 13.34 196.83%
DPS 0.00 0.00 5.00 5.84 0.00 0.00 6.00 -
NAPS 2.63 2.80 2.59 2.49 2.36 2.28 2.26 10.64%
Adjusted Per Share Value based on latest NOSH - 73,044
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 153.01 137.10 99.51 90.50 66.93 48.50 54.60 98.89%
EPS 61.97 60.98 30.76 28.46 17.17 6.70 8.57 274.38%
DPS 0.00 0.00 3.50 4.11 0.00 0.00 3.86 -
NAPS 2.3925 2.0365 1.8142 1.7516 1.6597 1.4918 1.4521 39.54%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.48 2.18 2.72 2.72 2.55 2.28 1.91 -
P/RPS 1.47 1.16 1.91 2.11 2.68 3.08 2.25 -24.72%
P/EPS 3.64 2.60 6.19 6.72 10.44 22.27 14.31 -59.88%
EY 27.47 38.46 16.15 14.87 9.58 4.49 6.99 149.23%
DY 0.00 0.00 1.84 2.15 0.00 0.00 3.14 -
P/NAPS 0.94 0.78 1.05 1.09 1.08 1.00 0.85 6.94%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 30/05/08 28/02/08 12/11/07 16/08/07 18/05/07 27/02/07 -
Price 2.16 2.52 2.99 2.71 2.26 2.37 2.05 -
P/RPS 1.28 1.34 2.10 2.11 2.37 3.20 2.41 -34.44%
P/EPS 3.17 3.01 6.81 6.70 9.25 23.14 15.36 -65.11%
EY 31.54 33.27 14.69 14.93 10.81 4.32 6.51 186.59%
DY 0.00 0.00 1.67 2.15 0.00 0.00 2.93 -
P/NAPS 0.82 0.90 1.15 1.09 0.96 1.04 0.91 -6.71%

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