[KURNIA] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 162.55%
YoY- 3493.48%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 86,949 69,371 60,694 56,692 49,279 45,034 43,296 59.10%
PBT 33,767 21,513 14,947 12,272 8,318 5,254 3,085 392.25%
Tax -10,111 -6,176 -4,648 -4,007 -5,170 -3,720 -3,193 115.48%
NP 23,656 15,337 10,299 8,265 3,148 1,534 -108 -
-
NP to SH 23,586 15,337 10,299 8,265 3,148 1,534 -108 -
-
Tax Rate 29.94% 28.71% 31.10% 32.65% 62.15% 70.80% 103.50% -
Total Cost 63,293 54,034 50,395 48,427 46,131 43,500 43,404 28.56%
-
Net Worth 181,881 172,282 154,879 148,138 147,276 143,865 140,944 18.51%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 3,199 - - - - - - -
Div Payout % 13.56% - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 181,881 172,282 154,879 148,138 147,276 143,865 140,944 18.51%
NOSH 73,044 73,001 67,929 66,728 66,943 66,604 65,555 7.47%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 27.21% 22.11% 16.97% 14.58% 6.39% 3.41% -0.25% -
ROE 12.97% 8.90% 6.65% 5.58% 2.14% 1.07% -0.08% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 119.04 95.03 89.35 84.96 73.61 67.61 66.04 48.05%
EPS 32.29 21.01 15.16 12.39 4.70 2.30 -0.16 -
DPS 4.38 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.49 2.36 2.28 2.22 2.20 2.16 2.15 10.27%
Adjusted Per Share Value based on latest NOSH - 66,728
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 83.75 66.82 58.46 54.60 47.46 43.38 41.70 59.11%
EPS 22.72 14.77 9.92 7.96 3.03 1.48 -0.10 -
DPS 3.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7519 1.6594 1.4918 1.4268 1.4185 1.3857 1.3576 18.51%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.72 2.55 2.28 1.91 1.71 2.00 1.77 -
P/RPS 2.29 2.68 2.55 2.25 2.32 2.96 2.68 -9.94%
P/EPS 8.42 12.14 15.04 15.42 36.36 86.84 -1,074.38 -
EY 11.87 8.24 6.65 6.48 2.75 1.15 -0.09 -
DY 1.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.08 1.00 0.86 0.78 0.93 0.82 20.87%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 12/11/07 16/08/07 18/05/07 27/02/07 30/11/06 24/08/06 25/05/06 -
Price 2.71 2.26 2.37 2.05 1.75 1.70 1.78 -
P/RPS 2.28 2.38 2.65 2.41 2.38 2.51 2.70 -10.65%
P/EPS 8.39 10.76 15.63 16.55 37.21 73.81 -1,080.45 -
EY 11.92 9.30 6.40 6.04 2.69 1.35 -0.09 -
DY 1.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.96 1.04 0.92 0.80 0.79 0.83 19.90%

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