[KURNIA] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 44.14%
YoY- 258.77%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 121,758 79,427 35,585 103,318 70,467 34,746 12,589 352.07%
PBT 65,939 45,739 22,145 45,304 31,036 11,862 2,319 825.93%
Tax -18,893 -12,142 -5,696 -12,805 -8,808 -2,947 -580 913.50%
NP 47,046 33,597 16,449 32,499 22,228 8,915 1,739 795.79%
-
NP to SH 45,107 32,168 15,827 31,938 22,158 8,915 1,739 771.07%
-
Tax Rate 28.65% 26.55% 25.72% 28.26% 28.38% 24.84% 25.01% -
Total Cost 74,712 45,830 19,136 70,819 48,239 25,831 10,850 260.67%
-
Net Worth 255,055 248,390 211,429 188,357 181,850 172,312 154,879 39.32%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 5,242 - - 3,636 3,198 - - -
Div Payout % 11.62% - - 11.39% 14.44% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 255,055 248,390 211,429 188,357 181,850 172,312 154,879 39.32%
NOSH 94,464 94,445 75,510 72,724 73,032 73,013 67,929 24.51%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 38.64% 42.30% 46.22% 31.46% 31.54% 25.66% 13.81% -
ROE 17.69% 12.95% 7.49% 16.96% 12.18% 5.17% 1.12% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 128.89 84.10 47.13 142.07 96.49 47.59 18.53 263.10%
EPS 47.75 34.06 20.96 43.91 30.34 12.21 2.56 599.58%
DPS 5.55 0.00 0.00 5.00 4.38 0.00 0.00 -
NAPS 2.70 2.63 2.80 2.59 2.49 2.36 2.28 11.89%
Adjusted Per Share Value based on latest NOSH - 72,733
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 117.28 76.50 34.27 99.51 67.87 33.47 12.13 351.97%
EPS 43.45 30.98 15.24 30.76 21.34 8.59 1.67 772.84%
DPS 5.05 0.00 0.00 3.50 3.08 0.00 0.00 -
NAPS 2.4567 2.3925 2.0365 1.8142 1.7516 1.6597 1.4918 39.32%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.80 2.48 2.18 2.72 2.72 2.55 2.28 -
P/RPS 1.40 2.95 4.63 1.91 2.82 5.36 12.30 -76.42%
P/EPS 3.77 7.28 10.40 6.19 8.97 20.88 89.06 -87.78%
EY 26.53 13.73 9.61 16.15 11.15 4.79 1.12 720.05%
DY 3.08 0.00 0.00 1.84 1.61 0.00 0.00 -
P/NAPS 0.67 0.94 0.78 1.05 1.09 1.08 1.00 -23.37%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 17/11/08 28/08/08 30/05/08 28/02/08 12/11/07 16/08/07 18/05/07 -
Price 1.47 2.16 2.52 2.99 2.71 2.26 2.37 -
P/RPS 1.14 2.57 5.35 2.10 2.81 4.75 12.79 -79.95%
P/EPS 3.08 6.34 12.02 6.81 8.93 18.51 92.58 -89.59%
EY 32.48 15.77 8.32 14.69 11.20 5.40 1.08 861.10%
DY 3.78 0.00 0.00 1.67 1.62 0.00 0.00 -
P/NAPS 0.54 0.82 0.90 1.15 1.09 0.96 1.04 -35.32%

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