[KURNIA] QoQ TTM 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- 53.78%
YoY- 649.24%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 147,999 126,314 103,318 86,949 69,371 60,694 56,692 89.70%
PBT 79,181 65,130 45,304 33,767 21,513 14,947 12,272 246.97%
Tax -22,000 -17,921 -12,805 -10,111 -6,176 -4,648 -4,007 211.54%
NP 57,181 47,209 32,499 23,656 15,337 10,299 8,265 263.51%
-
NP to SH 55,191 46,026 31,938 23,586 15,337 10,299 8,265 255.01%
-
Tax Rate 27.78% 27.52% 28.26% 29.94% 28.71% 31.10% 32.65% -
Total Cost 90,818 79,105 70,819 63,293 54,034 50,395 48,427 52.13%
-
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 13,920 6,836 6,836 3,199 - - - -
Div Payout % 25.22% 14.85% 21.40% 13.56% - - - -
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 38.64% 37.37% 31.46% 27.21% 22.11% 16.97% 14.58% -
ROE 22.22% 21.77% 17.02% 12.97% 8.90% 6.65% 5.58% -
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 156.68 167.28 142.05 119.04 95.03 89.35 84.96 50.43%
EPS 58.43 60.95 43.91 32.29 21.01 15.16 12.39 181.48%
DPS 14.74 9.05 9.40 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 142.55 121.66 99.51 83.75 66.82 58.46 54.60 89.71%
EPS 53.16 44.33 30.76 22.72 14.77 9.92 7.96 255.04%
DPS 13.41 6.58 6.58 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 1.58 1.30 1.91 2.29 2.68 2.55 2.25 -21.01%
P/EPS 4.24 3.58 6.19 8.42 12.14 15.04 15.42 -57.74%
EY 23.56 27.96 16.14 11.87 8.24 6.65 6.48 136.63%
DY 5.94 4.15 3.46 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 1.38 1.51 2.10 2.28 2.38 2.65 2.41 -31.06%
P/EPS 3.70 4.13 6.81 8.39 10.76 15.63 16.55 -63.19%
EY 27.05 24.19 14.69 11.92 9.30 6.40 6.04 171.94%
DY 6.82 3.59 3.14 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