[KURNIA] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 61.83%
YoY- 810.12%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 23,383 42,331 43,842 35,585 32,851 35,721 22,157 3.63%
PBT 2,852 20,200 23,594 22,145 14,268 19,174 9,543 -55.13%
Tax -66 -6,751 -6,446 -5,696 -3,997 -5,861 -2,367 -90.70%
NP 2,786 13,449 17,148 16,449 10,271 13,313 7,176 -46.62%
-
NP to SH 2,627 12,939 16,341 15,827 9,780 13,243 7,176 -48.66%
-
Tax Rate 2.31% 33.42% 27.32% 25.72% 28.01% 30.57% 24.80% -
Total Cost 20,597 28,882 26,694 19,136 22,580 22,408 14,981 23.52%
-
Net Worth 248,775 255,002 248,421 211,429 187,653 181,881 172,282 27.61%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 9,282 5,241 - - 3,636 3,199 - -
Div Payout % 353.36% 40.51% - - 37.18% 24.16% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 248,775 255,002 248,421 211,429 187,653 181,881 172,282 27.61%
NOSH 92,826 94,445 94,456 75,510 72,733 73,044 73,001 17.28%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 11.91% 31.77% 39.11% 46.22% 31.27% 37.27% 32.39% -
ROE 1.06% 5.07% 6.58% 7.49% 5.21% 7.28% 4.17% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 25.19 44.82 46.41 47.13 45.17 48.90 30.35 -11.63%
EPS 2.83 13.70 17.30 20.96 14.12 18.13 9.83 -56.23%
DPS 10.00 5.55 0.00 0.00 5.00 4.38 0.00 -
NAPS 2.68 2.70 2.63 2.80 2.58 2.49 2.36 8.80%
Adjusted Per Share Value based on latest NOSH - 75,510
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 22.52 40.77 42.23 34.27 31.64 34.41 21.34 3.63%
EPS 2.53 12.46 15.74 15.24 9.42 12.76 6.91 -48.66%
DPS 8.94 5.05 0.00 0.00 3.50 3.08 0.00 -
NAPS 2.3962 2.4561 2.3928 2.0365 1.8074 1.7519 1.6594 27.61%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.50 1.80 2.48 2.18 2.72 2.72 2.55 -
P/RPS 5.95 4.02 5.34 4.63 6.02 5.56 8.40 -20.45%
P/EPS 53.00 13.14 14.34 10.40 20.23 15.00 25.94 60.66%
EY 1.89 7.61 6.98 9.61 4.94 6.67 3.85 -37.63%
DY 6.67 3.08 0.00 0.00 1.84 1.61 0.00 -
P/NAPS 0.56 0.67 0.94 0.78 1.05 1.09 1.08 -35.32%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 17/11/08 28/08/08 30/05/08 28/02/08 12/11/07 16/08/07 -
Price 1.90 1.47 2.16 2.52 2.99 2.71 2.26 -
P/RPS 7.54 3.28 4.65 5.35 6.62 5.54 7.45 0.80%
P/EPS 67.14 10.73 12.49 12.02 22.24 14.95 22.99 103.65%
EY 1.49 9.32 8.01 8.32 4.50 6.69 4.35 -50.88%
DY 5.26 3.78 0.00 0.00 1.67 1.62 0.00 -
P/NAPS 0.71 0.54 0.82 0.90 1.16 1.09 0.96 -18.14%

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