[KURNIA] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
12-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 84.55%
YoY- 165.18%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 43,842 35,585 32,851 35,721 22,157 12,589 16,482 92.09%
PBT 23,594 22,145 14,268 19,174 9,543 2,319 2,731 321.59%
Tax -6,446 -5,696 -3,997 -5,861 -2,367 -580 -1,303 190.61%
NP 17,148 16,449 10,271 13,313 7,176 1,739 1,428 425.18%
-
NP to SH 16,341 15,827 9,780 13,243 7,176 1,739 1,428 408.56%
-
Tax Rate 27.32% 25.72% 28.01% 30.57% 24.80% 25.01% 47.71% -
Total Cost 26,694 19,136 22,580 22,408 14,981 10,850 15,054 46.55%
-
Net Worth 248,421 211,429 187,653 181,881 172,282 154,879 148,138 41.19%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 3,636 3,199 - - - -
Div Payout % - - 37.18% 24.16% - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 248,421 211,429 187,653 181,881 172,282 154,879 148,138 41.19%
NOSH 94,456 75,510 72,733 73,044 73,001 67,929 66,728 26.09%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 39.11% 46.22% 31.27% 37.27% 32.39% 13.81% 8.66% -
ROE 6.58% 7.49% 5.21% 7.28% 4.17% 1.12% 0.96% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 46.41 47.13 45.17 48.90 30.35 18.53 24.70 52.32%
EPS 17.30 20.96 14.12 18.13 9.83 2.56 2.14 303.31%
DPS 0.00 0.00 5.00 4.38 0.00 0.00 0.00 -
NAPS 2.63 2.80 2.58 2.49 2.36 2.28 2.22 11.97%
Adjusted Per Share Value based on latest NOSH - 73,044
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 42.23 34.27 31.64 34.41 21.34 12.13 15.88 92.06%
EPS 15.74 15.24 9.42 12.76 6.91 1.67 1.38 407.45%
DPS 0.00 0.00 3.50 3.08 0.00 0.00 0.00 -
NAPS 2.3928 2.0365 1.8074 1.7519 1.6594 1.4918 1.4268 41.19%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.48 2.18 2.72 2.72 2.55 2.28 1.91 -
P/RPS 5.34 4.63 6.02 5.56 8.40 12.30 7.73 -21.87%
P/EPS 14.34 10.40 20.23 15.00 25.94 89.06 89.25 -70.47%
EY 6.98 9.61 4.94 6.67 3.85 1.12 1.12 239.03%
DY 0.00 0.00 1.84 1.61 0.00 0.00 0.00 -
P/NAPS 0.94 0.78 1.05 1.09 1.08 1.00 0.86 6.11%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 30/05/08 28/02/08 12/11/07 16/08/07 18/05/07 27/02/07 -
Price 2.16 2.52 2.99 2.71 2.26 2.37 2.05 -
P/RPS 4.65 5.35 6.62 5.54 7.45 12.79 8.30 -32.06%
P/EPS 12.49 12.02 22.24 14.95 22.99 92.58 95.79 -74.31%
EY 8.01 8.32 4.50 6.69 4.35 1.08 1.04 290.48%
DY 0.00 0.00 1.67 1.62 0.00 0.00 0.00 -
P/NAPS 0.82 0.90 1.16 1.09 0.96 1.04 0.92 -7.39%

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