[KURNIA] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 61.54%
YoY- -27.7%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 107,634 63,855 28,956 122,550 77,699 44,586 17,962 229.55%
PBT 50,941 30,981 12,857 50,105 32,146 17,049 8,387 232.52%
Tax -11,854 -7,088 -3,157 -13,541 -9,563 -4,133 -1,960 231.58%
NP 39,087 23,893 9,700 36,564 22,583 12,916 6,427 232.81%
-
NP to SH 37,337 22,968 9,302 35,054 21,700 12,606 6,269 228.21%
-
Tax Rate 23.27% 22.88% 24.55% 27.03% 29.75% 24.24% 23.37% -
Total Cost 68,547 39,962 19,256 85,986 55,116 31,670 11,535 227.72%
-
Net Worth 325,933 319,313 310,407 298,461 284,673 279,796 274,142 12.21%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 10,380 10,267 - 5,075 5,065 5,050 - -
Div Payout % 27.80% 44.70% - 14.48% 23.34% 40.06% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 325,933 319,313 310,407 298,461 284,673 279,796 274,142 12.21%
NOSH 103,800 102,673 102,107 101,517 101,307 101,009 100,787 1.98%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 36.31% 37.42% 33.50% 29.84% 29.06% 28.97% 35.78% -
ROE 11.46% 7.19% 3.00% 11.74% 7.62% 4.51% 2.29% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 103.69 62.19 28.36 120.72 76.70 44.14 17.82 223.16%
EPS 35.97 22.37 9.11 34.53 21.42 12.48 6.22 221.83%
DPS 10.00 10.00 0.00 5.00 5.00 5.00 0.00 -
NAPS 3.14 3.11 3.04 2.94 2.81 2.77 2.72 10.03%
Adjusted Per Share Value based on latest NOSH - 101,474
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 103.67 61.50 27.89 118.04 74.84 42.94 17.30 229.55%
EPS 35.96 22.12 8.96 33.76 20.90 12.14 6.04 228.13%
DPS 10.00 9.89 0.00 4.89 4.88 4.86 0.00 -
NAPS 3.1393 3.0756 2.9898 2.8747 2.7419 2.695 2.6405 12.21%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.66 2.57 2.57 2.56 2.62 2.66 1.86 -
P/RPS 2.57 4.13 9.06 2.12 3.42 6.03 10.44 -60.68%
P/EPS 7.40 11.49 28.21 7.41 12.23 21.31 29.90 -60.54%
EY 13.52 8.70 3.54 13.49 8.18 4.69 3.34 153.77%
DY 3.76 3.89 0.00 1.95 1.91 1.88 0.00 -
P/NAPS 0.85 0.83 0.85 0.87 0.93 0.96 0.68 16.02%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 05/08/10 20/05/10 22/02/10 25/11/09 19/08/09 27/05/09 -
Price 2.68 2.57 2.58 2.58 2.60 2.62 2.18 -
P/RPS 2.58 4.13 9.10 2.14 3.39 5.94 12.23 -64.52%
P/EPS 7.45 11.49 28.32 7.47 12.14 20.99 35.05 -64.35%
EY 13.42 8.70 3.53 13.38 8.24 4.76 2.85 180.66%
DY 3.73 3.89 0.00 1.94 1.92 1.91 0.00 -
P/NAPS 0.85 0.83 0.85 0.88 0.93 0.95 0.80 4.12%

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