[KURNIA] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -19.38%
YoY- 51.82%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 103,598 89,172 71,848 145,141 162,344 158,854 142,340 -19.07%
PBT 42,861 34,098 33,548 69,529 87,918 91,478 88,580 -38.33%
Tax -12,750 -8,266 -7,840 -18,944 -25,190 -24,284 -22,784 -32.06%
NP 30,110 25,832 25,708 50,585 62,728 67,194 65,796 -40.58%
-
NP to SH 28,933 25,212 25,076 48,487 60,142 64,336 63,308 -40.63%
-
Tax Rate 29.75% 24.24% 23.37% 27.25% 28.65% 26.55% 25.72% -
Total Cost 73,488 63,340 46,140 94,556 99,616 91,660 76,544 -2.67%
-
Net Worth 284,673 279,796 274,142 247,028 255,055 248,390 211,429 21.91%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 6,753 10,100 - 9,286 6,990 - - -
Div Payout % 23.34% 40.06% - 19.15% 11.62% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 284,673 279,796 274,142 247,028 255,055 248,390 211,429 21.91%
NOSH 101,307 101,009 100,787 92,867 94,464 94,445 75,510 21.62%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 29.06% 28.97% 35.78% 34.85% 38.64% 42.30% 46.22% -
ROE 10.16% 9.01% 9.15% 19.63% 23.58% 25.90% 29.94% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 102.26 88.28 71.29 156.29 171.86 168.20 188.50 -33.45%
EPS 28.56 24.96 24.88 48.17 63.67 68.12 83.84 -51.19%
DPS 6.67 10.00 0.00 10.00 7.40 0.00 0.00 -
NAPS 2.81 2.77 2.72 2.66 2.70 2.63 2.80 0.23%
Adjusted Per Share Value based on latest NOSH - 92,826
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 99.78 85.89 69.20 139.80 156.37 153.01 137.10 -19.07%
EPS 27.87 24.28 24.15 46.70 57.93 61.97 60.98 -40.63%
DPS 6.51 9.73 0.00 8.94 6.73 0.00 0.00 -
NAPS 2.7419 2.695 2.6405 2.3793 2.4567 2.3925 2.0365 21.90%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.62 2.66 1.86 1.50 1.80 2.48 2.18 -
P/RPS 2.56 3.01 2.61 0.96 1.05 1.47 1.16 69.42%
P/EPS 9.17 10.66 7.48 2.87 2.83 3.64 2.60 131.52%
EY 10.90 9.38 13.38 34.81 35.37 27.47 38.46 -56.82%
DY 2.54 3.76 0.00 6.67 4.11 0.00 0.00 -
P/NAPS 0.93 0.96 0.68 0.56 0.67 0.94 0.78 12.42%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 19/08/09 27/05/09 25/02/09 17/11/08 28/08/08 30/05/08 -
Price 2.60 2.62 2.18 1.90 1.47 2.16 2.52 -
P/RPS 2.54 2.97 3.06 1.22 0.86 1.28 1.34 53.10%
P/EPS 9.10 10.50 8.76 3.64 2.31 3.17 3.01 108.94%
EY 10.98 9.53 11.41 27.48 43.31 31.54 33.27 -52.21%
DY 2.56 3.82 0.00 5.26 5.03 0.00 0.00 -
P/NAPS 0.93 0.95 0.80 0.71 0.54 0.82 0.90 2.20%

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