[KURNIA] QoQ Cumulative 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- 7.49%
YoY- 51.82%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 77,699 44,586 17,962 145,141 121,758 79,427 35,585 68.22%
PBT 32,146 17,049 8,387 69,529 65,939 45,739 22,145 28.17%
Tax -9,563 -4,133 -1,960 -18,944 -18,893 -12,142 -5,696 41.21%
NP 22,583 12,916 6,427 50,585 47,046 33,597 16,449 23.50%
-
NP to SH 21,700 12,606 6,269 48,487 45,107 32,168 15,827 23.39%
-
Tax Rate 29.75% 24.24% 23.37% 27.25% 28.65% 26.55% 25.72% -
Total Cost 55,116 31,670 11,535 94,556 74,712 45,830 19,136 102.30%
-
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 5,065 5,050 - 9,286 5,242 - - -
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 7.62% 4.51% 2.29% 19.63% 17.69% 12.95% 7.49% -
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 76.70 44.14 17.82 156.29 128.89 84.10 47.13 38.31%
EPS 21.42 12.48 6.22 48.17 47.75 34.06 20.96 1.45%
DPS 5.00 5.00 0.00 10.00 5.55 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 74.84 42.94 17.30 139.80 117.28 76.50 34.27 68.24%
EPS 20.90 12.14 6.04 46.70 43.45 30.98 15.24 23.41%
DPS 4.88 4.86 0.00 8.94 5.05 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 3.42 6.03 10.44 0.96 1.40 2.95 4.63 -18.27%
P/EPS 12.23 21.31 29.90 2.87 3.77 7.28 10.40 11.40%
EY 8.18 4.69 3.34 34.81 26.53 13.73 9.61 -10.17%
DY 1.91 1.88 0.00 6.67 3.08 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 3.39 5.94 12.23 1.22 1.14 2.57 5.35 -26.20%
P/EPS 12.14 20.99 35.05 3.64 3.08 6.34 12.02 0.66%
EY 8.24 4.76 2.85 27.48 32.48 15.77 8.32 -0.64%
DY 1.92 1.91 0.00 5.26 3.78 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