[KURNIA] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 1.08%
YoY- -61.22%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 28,956 44,851 33,113 26,624 17,962 23,383 42,331 -22.38%
PBT 12,857 17,959 15,097 8,662 8,387 2,852 20,200 -26.02%
Tax -3,157 -3,978 -5,430 -2,173 -1,960 -66 -6,751 -39.78%
NP 9,700 13,981 9,667 6,489 6,427 2,786 13,449 -19.59%
-
NP to SH 9,302 13,354 9,094 6,337 6,269 2,627 12,939 -19.76%
-
Tax Rate 24.55% 22.15% 35.97% 25.09% 23.37% 2.31% 33.42% -
Total Cost 19,256 30,870 23,446 20,135 11,535 20,597 28,882 -23.70%
-
Net Worth 310,407 298,334 284,567 279,514 274,142 248,775 255,002 14.01%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - 5,045 - 9,282 5,241 -
Div Payout % - - - 79.62% - 353.36% 40.51% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 310,407 298,334 284,567 279,514 274,142 248,775 255,002 14.01%
NOSH 102,107 101,474 101,269 100,907 100,787 92,826 94,445 5.34%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 33.50% 31.17% 29.19% 24.37% 35.78% 11.91% 31.77% -
ROE 3.00% 4.48% 3.20% 2.27% 2.29% 1.06% 5.07% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 28.36 44.20 32.70 26.38 17.82 25.19 44.82 -26.31%
EPS 9.11 13.16 8.98 6.28 6.22 2.83 13.70 -23.83%
DPS 0.00 0.00 0.00 5.00 0.00 10.00 5.55 -
NAPS 3.04 2.94 2.81 2.77 2.72 2.68 2.70 8.23%
Adjusted Per Share Value based on latest NOSH - 100,907
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 27.89 43.20 31.89 25.64 17.30 22.52 40.77 -22.38%
EPS 8.96 12.86 8.76 6.10 6.04 2.53 12.46 -19.75%
DPS 0.00 0.00 0.00 4.86 0.00 8.94 5.05 -
NAPS 2.9898 2.8735 2.7409 2.6922 2.6405 2.3962 2.4561 14.02%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.57 2.56 2.62 2.66 1.86 1.50 1.80 -
P/RPS 9.06 5.79 8.01 10.08 10.44 5.95 4.02 71.98%
P/EPS 28.21 19.45 29.18 42.36 29.90 53.00 13.14 66.49%
EY 3.54 5.14 3.43 2.36 3.34 1.89 7.61 -39.99%
DY 0.00 0.00 0.00 1.88 0.00 6.67 3.08 -
P/NAPS 0.85 0.87 0.93 0.96 0.68 0.56 0.67 17.20%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 22/02/10 25/11/09 19/08/09 27/05/09 25/02/09 17/11/08 -
Price 2.58 2.58 2.60 2.62 2.18 1.90 1.47 -
P/RPS 9.10 5.84 7.95 9.93 12.23 7.54 3.28 97.56%
P/EPS 28.32 19.60 28.95 41.72 35.05 67.14 10.73 91.09%
EY 3.53 5.10 3.45 2.40 2.85 1.49 9.32 -47.68%
DY 0.00 0.00 0.00 1.91 0.00 5.26 3.78 -
P/NAPS 0.85 0.88 0.93 0.95 0.80 0.71 0.54 35.35%

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