[KURNIA] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 98.22%
YoY- 810.12%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 145,141 162,344 158,854 142,340 103,318 93,956 69,492 63.03%
PBT 69,529 87,918 91,478 88,580 45,304 41,381 23,724 104.12%
Tax -18,944 -25,190 -24,284 -22,784 -12,805 -11,744 -5,894 117.02%
NP 50,585 62,728 67,194 65,796 32,499 29,637 17,830 99.77%
-
NP to SH 48,487 60,142 64,336 63,308 31,938 29,544 17,830 94.23%
-
Tax Rate 27.25% 28.65% 26.55% 25.72% 28.26% 28.38% 24.84% -
Total Cost 94,556 99,616 91,660 76,544 70,819 64,318 51,662 49.35%
-
Net Worth 247,028 255,055 248,390 211,429 188,357 181,850 172,312 27.00%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 9,286 6,990 - - 3,636 4,265 - -
Div Payout % 19.15% 11.62% - - 11.39% 14.44% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 247,028 255,055 248,390 211,429 188,357 181,850 172,312 27.00%
NOSH 92,867 94,464 94,445 75,510 72,724 73,032 73,013 17.30%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 34.85% 38.64% 42.30% 46.22% 31.46% 31.54% 25.66% -
ROE 19.63% 23.58% 25.90% 29.94% 16.96% 16.25% 10.35% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 156.29 171.86 168.20 188.50 142.07 128.65 95.18 38.97%
EPS 48.17 63.67 68.12 83.84 43.91 40.45 24.42 56.96%
DPS 10.00 7.40 0.00 0.00 5.00 5.84 0.00 -
NAPS 2.66 2.70 2.63 2.80 2.59 2.49 2.36 8.26%
Adjusted Per Share Value based on latest NOSH - 75,510
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 139.80 156.37 153.01 137.10 99.51 90.50 66.93 63.03%
EPS 46.70 57.93 61.97 60.98 30.76 28.46 17.17 94.25%
DPS 8.94 6.73 0.00 0.00 3.50 4.11 0.00 -
NAPS 2.3793 2.4567 2.3925 2.0365 1.8142 1.7516 1.6597 27.00%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.50 1.80 2.48 2.18 2.72 2.72 2.55 -
P/RPS 0.96 1.05 1.47 1.16 1.91 2.11 2.68 -49.40%
P/EPS 2.87 2.83 3.64 2.60 6.19 6.72 10.44 -57.55%
EY 34.81 35.37 27.47 38.46 16.15 14.87 9.58 135.42%
DY 6.67 4.11 0.00 0.00 1.84 2.15 0.00 -
P/NAPS 0.56 0.67 0.94 0.78 1.05 1.09 1.08 -35.32%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 17/11/08 28/08/08 30/05/08 28/02/08 12/11/07 16/08/07 -
Price 1.90 1.47 2.16 2.52 2.99 2.71 2.26 -
P/RPS 1.22 0.86 1.28 1.34 2.10 2.11 2.37 -35.64%
P/EPS 3.64 2.31 3.17 3.01 6.81 6.70 9.25 -46.14%
EY 27.48 43.31 31.54 33.27 14.69 14.93 10.81 85.73%
DY 5.26 5.03 0.00 0.00 1.67 2.15 0.00 -
P/NAPS 0.71 0.54 0.82 0.90 1.15 1.09 0.96 -18.14%

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