[KURNIA] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 412.65%
YoY- 383.72%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 35,585 103,318 70,467 34,746 12,589 56,692 40,210 -7.81%
PBT 22,145 45,304 31,036 11,862 2,319 12,233 9,541 75.21%
Tax -5,696 -12,805 -8,808 -2,947 -580 -3,331 -2,704 64.25%
NP 16,449 32,499 22,228 8,915 1,739 8,902 6,837 79.45%
-
NP to SH 15,827 31,938 22,158 8,915 1,739 8,902 6,837 74.90%
-
Tax Rate 25.72% 28.26% 28.38% 24.84% 25.01% 27.23% 28.34% -
Total Cost 19,136 70,819 48,239 25,831 10,850 47,790 33,373 -30.95%
-
Net Worth 211,429 188,357 181,850 172,312 154,879 150,757 147,176 27.28%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 3,636 3,198 - - 4,002 1,719 -
Div Payout % - 11.39% 14.44% - - 44.96% 25.15% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 211,429 188,357 181,850 172,312 154,879 150,757 147,176 27.28%
NOSH 75,510 72,724 73,032 73,013 67,929 66,707 66,898 8.39%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 46.22% 31.46% 31.54% 25.66% 13.81% 15.70% 17.00% -
ROE 7.49% 16.96% 12.18% 5.17% 1.12% 5.90% 4.65% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 47.13 142.07 96.49 47.59 18.53 84.99 60.11 -14.95%
EPS 20.96 43.91 30.34 12.21 2.56 13.34 10.22 61.35%
DPS 0.00 5.00 4.38 0.00 0.00 6.00 2.57 -
NAPS 2.80 2.59 2.49 2.36 2.28 2.26 2.20 17.42%
Adjusted Per Share Value based on latest NOSH - 73,001
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 34.27 99.51 67.87 33.47 12.13 54.60 38.73 -7.82%
EPS 15.24 30.76 21.34 8.59 1.67 8.57 6.59 74.78%
DPS 0.00 3.50 3.08 0.00 0.00 3.86 1.66 -
NAPS 2.0365 1.8142 1.7516 1.6597 1.4918 1.4521 1.4176 27.28%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.18 2.72 2.72 2.55 2.28 1.91 1.71 -
P/RPS 4.63 1.91 2.82 5.36 12.30 2.25 2.84 38.47%
P/EPS 10.40 6.19 8.97 20.88 89.06 14.31 16.73 -27.14%
EY 9.61 16.15 11.15 4.79 1.12 6.99 5.98 37.15%
DY 0.00 1.84 1.61 0.00 0.00 3.14 1.50 -
P/NAPS 0.78 1.05 1.09 1.08 1.00 0.85 0.78 0.00%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 28/02/08 12/11/07 16/08/07 18/05/07 27/02/07 30/11/06 -
Price 2.52 2.99 2.71 2.26 2.37 2.05 1.75 -
P/RPS 5.35 2.10 2.81 4.75 12.79 2.41 2.91 50.01%
P/EPS 12.02 6.81 8.93 18.51 92.58 15.36 17.12 -20.98%
EY 8.32 14.69 11.20 5.40 1.08 6.51 5.84 26.58%
DY 0.00 1.67 1.62 0.00 0.00 2.93 1.47 -
P/NAPS 0.90 1.15 1.09 0.96 1.04 0.91 0.80 8.16%

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