[KURNIA] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
18-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 24.61%
YoY- 9636.11%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 103,318 86,949 69,371 60,694 56,692 49,279 45,034 73.68%
PBT 45,304 33,767 21,513 14,947 12,272 8,318 5,254 318.85%
Tax -12,805 -10,111 -6,176 -4,648 -4,007 -5,170 -3,720 127.46%
NP 32,499 23,656 15,337 10,299 8,265 3,148 1,534 661.40%
-
NP to SH 31,938 23,586 15,337 10,299 8,265 3,148 1,534 652.63%
-
Tax Rate 28.26% 29.94% 28.71% 31.10% 32.65% 62.15% 70.80% -
Total Cost 70,819 63,293 54,034 50,395 48,427 46,131 43,500 38.26%
-
Net Worth 187,653 181,881 172,282 154,879 148,138 147,276 143,865 19.32%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 6,836 3,199 - - - - - -
Div Payout % 21.40% 13.56% - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 187,653 181,881 172,282 154,879 148,138 147,276 143,865 19.32%
NOSH 72,733 73,044 73,001 67,929 66,728 66,943 66,604 6.02%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 31.46% 27.21% 22.11% 16.97% 14.58% 6.39% 3.41% -
ROE 17.02% 12.97% 8.90% 6.65% 5.58% 2.14% 1.07% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 142.05 119.04 95.03 89.35 84.96 73.61 67.61 63.81%
EPS 43.91 32.29 21.01 15.16 12.39 4.70 2.30 610.48%
DPS 9.40 4.38 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.58 2.49 2.36 2.28 2.22 2.20 2.16 12.53%
Adjusted Per Share Value based on latest NOSH - 67,929
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 99.51 83.75 66.82 58.46 54.60 47.46 43.38 73.67%
EPS 30.76 22.72 14.77 9.92 7.96 3.03 1.48 651.76%
DPS 6.58 3.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8074 1.7519 1.6594 1.4918 1.4268 1.4185 1.3857 19.31%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.72 2.72 2.55 2.28 1.91 1.71 2.00 -
P/RPS 1.91 2.29 2.68 2.55 2.25 2.32 2.96 -25.26%
P/EPS 6.19 8.42 12.14 15.04 15.42 36.36 86.84 -82.72%
EY 16.14 11.87 8.24 6.65 6.48 2.75 1.15 479.04%
DY 3.46 1.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.09 1.08 1.00 0.86 0.78 0.93 8.40%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 12/11/07 16/08/07 18/05/07 27/02/07 30/11/06 24/08/06 -
Price 2.99 2.71 2.26 2.37 2.05 1.75 1.70 -
P/RPS 2.10 2.28 2.38 2.65 2.41 2.38 2.51 -11.18%
P/EPS 6.81 8.39 10.76 15.63 16.55 37.21 73.81 -79.49%
EY 14.69 11.92 9.30 6.40 6.04 2.69 1.35 388.91%
DY 3.14 1.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.09 0.96 1.04 0.92 0.80 0.79 29.09%

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