[KURNIA] QoQ TTM 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- 44.11%
YoY- 346.9%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 145,141 154,609 147,999 126,314 103,318 86,949 69,371 63.21%
PBT 68,791 80,207 79,181 65,130 45,304 33,767 21,513 116.28%
Tax -18,959 -22,890 -22,000 -17,921 -12,805 -10,111 -6,176 110.50%
NP 49,832 57,317 57,181 47,209 32,499 23,656 15,337 118.58%
-
NP to SH 47,734 54,887 55,191 46,026 31,938 23,586 15,337 112.43%
-
Tax Rate 27.56% 28.54% 27.78% 27.52% 28.26% 29.94% 28.71% -
Total Cost 95,309 97,292 90,818 79,105 70,819 63,293 54,034 45.73%
-
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 14,524 15,962 13,920 6,836 6,836 3,199 - -
Div Payout % 30.43% 29.08% 25.22% 14.85% 21.40% 13.56% - -
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 34.33% 37.07% 38.64% 37.37% 31.46% 27.21% 22.11% -
ROE 19.19% 21.52% 22.22% 21.77% 17.02% 12.97% 8.90% -
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 156.36 163.70 156.68 167.28 142.05 119.04 95.03 39.16%
EPS 51.42 58.12 58.43 60.95 43.91 32.29 21.01 81.11%
DPS 15.65 16.90 14.74 9.05 9.40 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 139.80 148.92 142.55 121.66 99.51 83.75 66.82 63.21%
EPS 45.98 52.87 53.16 44.33 30.76 22.72 14.77 112.47%
DPS 13.99 15.37 13.41 6.58 6.58 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 0.96 1.10 1.58 1.30 1.91 2.29 2.68 -49.40%
P/EPS 2.92 3.10 4.24 3.58 6.19 8.42 12.14 -61.15%
EY 34.28 32.29 23.56 27.96 16.14 11.87 8.24 157.55%
DY 10.43 9.39 5.94 4.15 3.46 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 1.22 0.90 1.38 1.51 2.10 2.28 2.38 -35.81%
P/EPS 3.69 2.53 3.70 4.13 6.81 8.39 10.76 -50.84%
EY 27.06 39.53 27.05 24.19 14.69 11.92 9.30 103.15%
DY 8.24 11.50 6.82 3.59 3.14 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