[KURNIA] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -2.35%
YoY- 1794.04%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 93,956 69,492 50,356 56,692 53,613 44,134 34,348 95.47%
PBT 41,381 23,724 9,276 12,233 12,721 5,242 -1,424 -
Tax -11,744 -5,894 -2,320 -3,331 -3,605 -1,556 244 -
NP 29,637 17,830 6,956 8,902 9,116 3,686 -1,180 -
-
NP to SH 29,544 17,830 6,956 8,902 9,116 3,686 -1,180 -
-
Tax Rate 28.38% 24.84% 25.01% 27.23% 28.34% 29.68% - -
Total Cost 64,318 51,662 43,400 47,790 44,497 40,448 35,528 48.48%
-
Net Worth 181,850 172,312 154,879 150,757 147,176 143,714 140,944 18.49%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 4,265 - - 4,002 2,292 - - -
Div Payout % 14.44% - - 44.96% 25.15% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 181,850 172,312 154,879 150,757 147,176 143,714 140,944 18.49%
NOSH 73,032 73,013 67,929 66,707 66,898 66,534 65,555 7.45%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 31.54% 25.66% 13.81% 15.70% 17.00% 8.35% -3.44% -
ROE 16.25% 10.35% 4.49% 5.90% 6.19% 2.56% -0.84% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 128.65 95.18 74.13 84.99 80.14 66.33 52.40 81.89%
EPS 40.45 24.42 10.24 13.34 13.63 5.54 -1.80 -
DPS 5.84 0.00 0.00 6.00 3.43 0.00 0.00 -
NAPS 2.49 2.36 2.28 2.26 2.20 2.16 2.15 10.27%
Adjusted Per Share Value based on latest NOSH - 66,728
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 90.50 66.93 48.50 54.60 51.64 42.51 33.08 95.48%
EPS 28.46 17.17 6.70 8.57 8.78 3.55 -1.14 -
DPS 4.11 0.00 0.00 3.86 2.21 0.00 0.00 -
NAPS 1.7516 1.6597 1.4918 1.4521 1.4176 1.3842 1.3576 18.49%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.72 2.55 2.28 1.91 1.71 2.00 1.77 -
P/RPS 2.11 2.68 3.08 2.25 2.13 3.02 3.38 -26.93%
P/EPS 6.72 10.44 22.27 14.31 12.55 36.10 -98.33 -
EY 14.87 9.58 4.49 6.99 7.97 2.77 -1.02 -
DY 2.15 0.00 0.00 3.14 2.00 0.00 0.00 -
P/NAPS 1.09 1.08 1.00 0.85 0.78 0.93 0.82 20.87%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 12/11/07 16/08/07 18/05/07 27/02/07 30/11/06 24/08/06 25/05/06 -
Price 2.71 2.26 2.37 2.05 1.75 1.70 1.78 -
P/RPS 2.11 2.37 3.20 2.41 2.18 2.56 3.40 -27.22%
P/EPS 6.70 9.25 23.14 15.36 12.84 30.69 -98.89 -
EY 14.93 10.81 4.32 6.51 7.79 3.26 -1.01 -
DY 2.15 0.00 0.00 2.93 1.96 0.00 0.00 -
P/NAPS 1.09 0.96 1.04 0.91 0.80 0.79 0.83 19.90%

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