[KURNIA] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 35.41%
YoY- 286.42%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 154,609 147,999 126,314 103,318 86,949 69,371 60,694 86.20%
PBT 80,207 79,181 65,130 45,304 33,767 21,513 14,947 205.56%
Tax -22,890 -22,000 -17,921 -12,805 -10,111 -6,176 -4,648 188.61%
NP 57,317 57,181 47,209 32,499 23,656 15,337 10,299 213.06%
-
NP to SH 54,887 55,191 46,026 31,938 23,586 15,337 10,299 204.17%
-
Tax Rate 28.54% 27.78% 27.52% 28.26% 29.94% 28.71% 31.10% -
Total Cost 97,292 90,818 79,105 70,819 63,293 54,034 50,395 54.86%
-
Net Worth 255,002 248,421 211,429 187,653 181,881 172,282 154,879 39.30%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 15,962 13,920 6,836 6,836 3,199 - - -
Div Payout % 29.08% 25.22% 14.85% 21.40% 13.56% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 255,002 248,421 211,429 187,653 181,881 172,282 154,879 39.30%
NOSH 94,445 94,456 75,510 72,733 73,044 73,001 67,929 24.49%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 37.07% 38.64% 37.37% 31.46% 27.21% 22.11% 16.97% -
ROE 21.52% 22.22% 21.77% 17.02% 12.97% 8.90% 6.65% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 163.70 156.68 167.28 142.05 119.04 95.03 89.35 49.56%
EPS 58.12 58.43 60.95 43.91 32.29 21.01 15.16 144.35%
DPS 16.90 14.74 9.05 9.40 4.38 0.00 0.00 -
NAPS 2.70 2.63 2.80 2.58 2.49 2.36 2.28 11.89%
Adjusted Per Share Value based on latest NOSH - 72,733
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 148.92 142.55 121.66 99.51 83.75 66.82 58.46 86.20%
EPS 52.87 53.16 44.33 30.76 22.72 14.77 9.92 204.18%
DPS 15.37 13.41 6.58 6.58 3.08 0.00 0.00 -
NAPS 2.4561 2.3928 2.0365 1.8074 1.7519 1.6594 1.4918 39.30%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.80 2.48 2.18 2.72 2.72 2.55 2.28 -
P/RPS 1.10 1.58 1.30 1.91 2.29 2.68 2.55 -42.82%
P/EPS 3.10 4.24 3.58 6.19 8.42 12.14 15.04 -65.00%
EY 32.29 23.56 27.96 16.14 11.87 8.24 6.65 185.92%
DY 9.39 5.94 4.15 3.46 1.61 0.00 0.00 -
P/NAPS 0.67 0.94 0.78 1.05 1.09 1.08 1.00 -23.37%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 17/11/08 28/08/08 30/05/08 28/02/08 12/11/07 16/08/07 18/05/07 -
Price 1.47 2.16 2.52 2.99 2.71 2.26 2.37 -
P/RPS 0.90 1.38 1.51 2.10 2.28 2.38 2.65 -51.22%
P/EPS 2.53 3.70 4.13 6.81 8.39 10.76 15.63 -70.20%
EY 39.53 27.05 24.19 14.69 11.92 9.30 6.40 235.52%
DY 11.50 6.82 3.59 3.14 1.62 0.00 0.00 -
P/NAPS 0.54 0.82 0.90 1.16 1.09 0.96 1.04 -35.32%

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