[KURNIA] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 103.25%
YoY- 260.83%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 17,962 145,141 121,758 79,427 35,585 103,318 70,467 -59.76%
PBT 8,387 69,529 65,939 45,739 22,145 45,304 31,036 -58.16%
Tax -1,960 -18,944 -18,893 -12,142 -5,696 -12,805 -8,808 -63.24%
NP 6,427 50,585 47,046 33,597 16,449 32,499 22,228 -56.24%
-
NP to SH 6,269 48,487 45,107 32,168 15,827 31,938 22,158 -56.87%
-
Tax Rate 23.37% 27.25% 28.65% 26.55% 25.72% 28.26% 28.38% -
Total Cost 11,535 94,556 74,712 45,830 19,136 70,819 48,239 -61.44%
-
Net Worth 274,142 247,028 255,055 248,390 211,429 188,357 181,850 31.44%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 9,286 5,242 - - 3,636 3,198 -
Div Payout % - 19.15% 11.62% - - 11.39% 14.44% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 274,142 247,028 255,055 248,390 211,429 188,357 181,850 31.44%
NOSH 100,787 92,867 94,464 94,445 75,510 72,724 73,032 23.92%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 35.78% 34.85% 38.64% 42.30% 46.22% 31.46% 31.54% -
ROE 2.29% 19.63% 17.69% 12.95% 7.49% 16.96% 12.18% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 17.82 156.29 128.89 84.10 47.13 142.07 96.49 -67.53%
EPS 6.22 48.17 47.75 34.06 20.96 43.91 30.34 -65.19%
DPS 0.00 10.00 5.55 0.00 0.00 5.00 4.38 -
NAPS 2.72 2.66 2.70 2.63 2.80 2.59 2.49 6.06%
Adjusted Per Share Value based on latest NOSH - 94,456
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 17.30 139.80 117.28 76.50 34.27 99.51 67.87 -59.76%
EPS 6.04 46.70 43.45 30.98 15.24 30.76 21.34 -56.85%
DPS 0.00 8.94 5.05 0.00 0.00 3.50 3.08 -
NAPS 2.6405 2.3793 2.4567 2.3925 2.0365 1.8142 1.7516 31.43%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.86 1.50 1.80 2.48 2.18 2.72 2.72 -
P/RPS 10.44 0.96 1.40 2.95 4.63 1.91 2.82 139.12%
P/EPS 29.90 2.87 3.77 7.28 10.40 6.19 8.97 122.98%
EY 3.34 34.81 26.53 13.73 9.61 16.15 11.15 -55.19%
DY 0.00 6.67 3.08 0.00 0.00 1.84 1.61 -
P/NAPS 0.68 0.56 0.67 0.94 0.78 1.05 1.09 -26.96%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 25/02/09 17/11/08 28/08/08 30/05/08 28/02/08 12/11/07 -
Price 2.18 1.90 1.47 2.16 2.52 2.99 2.71 -
P/RPS 12.23 1.22 1.14 2.57 5.35 2.10 2.81 166.33%
P/EPS 35.05 3.64 3.08 6.34 12.02 6.81 8.93 148.61%
EY 2.85 27.48 32.48 15.77 8.32 14.69 11.20 -59.81%
DY 0.00 5.26 3.78 0.00 0.00 1.67 1.62 -
P/NAPS 0.80 0.71 0.54 0.82 0.90 1.15 1.09 -18.61%

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