[KURNIA] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 14.76%
YoY- -51.89%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 127,710 115,824 122,550 103,598 89,172 71,848 145,141 -8.19%
PBT 61,962 51,428 50,105 42,861 34,098 33,548 69,529 -7.41%
Tax -14,176 -12,628 -13,541 -12,750 -8,266 -7,840 -18,944 -17.61%
NP 47,786 38,800 36,564 30,110 25,832 25,708 50,585 -3.73%
-
NP to SH 45,936 37,208 35,054 28,933 25,212 25,076 48,487 -3.54%
-
Tax Rate 22.88% 24.55% 27.03% 29.75% 24.24% 23.37% 27.25% -
Total Cost 79,924 77,024 85,986 73,488 63,340 46,140 94,556 -10.63%
-
Net Worth 319,313 310,407 298,461 284,673 279,796 274,142 247,028 18.71%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 20,534 - 5,075 6,753 10,100 - 9,286 69.97%
Div Payout % 44.70% - 14.48% 23.34% 40.06% - 19.15% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 319,313 310,407 298,461 284,673 279,796 274,142 247,028 18.71%
NOSH 102,673 102,107 101,517 101,307 101,009 100,787 92,867 6.94%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 37.42% 33.50% 29.84% 29.06% 28.97% 35.78% 34.85% -
ROE 14.39% 11.99% 11.74% 10.16% 9.01% 9.15% 19.63% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 124.38 113.43 120.72 102.26 88.28 71.29 156.29 -14.15%
EPS 44.74 36.44 34.53 28.56 24.96 24.88 48.17 -4.81%
DPS 20.00 0.00 5.00 6.67 10.00 0.00 10.00 58.94%
NAPS 3.11 3.04 2.94 2.81 2.77 2.72 2.66 11.01%
Adjusted Per Share Value based on latest NOSH - 101,269
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 123.01 111.56 118.04 99.78 85.89 69.20 139.80 -8.19%
EPS 44.24 35.84 33.76 27.87 24.28 24.15 46.70 -3.55%
DPS 19.78 0.00 4.89 6.51 9.73 0.00 8.94 70.04%
NAPS 3.0756 2.9898 2.8747 2.7419 2.695 2.6405 2.3793 18.72%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.57 2.57 2.56 2.62 2.66 1.86 1.50 -
P/RPS 2.07 2.27 2.12 2.56 3.01 2.61 0.96 67.13%
P/EPS 5.74 7.05 7.41 9.17 10.66 7.48 2.87 58.94%
EY 17.41 14.18 13.49 10.90 9.38 13.38 34.81 -37.07%
DY 7.78 0.00 1.95 2.54 3.76 0.00 6.67 10.83%
P/NAPS 0.83 0.85 0.87 0.93 0.96 0.68 0.56 30.08%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 05/08/10 20/05/10 22/02/10 25/11/09 19/08/09 27/05/09 25/02/09 -
Price 2.57 2.58 2.58 2.60 2.62 2.18 1.90 -
P/RPS 2.07 2.27 2.14 2.54 2.97 3.06 1.22 42.39%
P/EPS 5.74 7.08 7.47 9.10 10.50 8.76 3.64 35.59%
EY 17.41 14.12 13.38 10.98 9.53 11.41 27.48 -26.29%
DY 7.78 0.00 1.94 2.56 3.82 0.00 5.26 29.90%
P/NAPS 0.83 0.85 0.88 0.93 0.95 0.80 0.71 11.00%

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