[KURNIA] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -20.02%
YoY- -17.06%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 122,550 101,082 110,300 127,518 145,141 154,609 147,999 -11.78%
PBT 50,105 34,998 40,101 55,033 68,791 80,207 79,181 -26.23%
Tax -13,541 -9,629 -10,950 -15,223 -18,959 -22,890 -22,000 -27.57%
NP 36,564 25,369 29,151 39,810 49,832 57,317 57,181 -25.71%
-
NP to SH 35,054 24,327 28,172 38,176 47,734 54,887 55,191 -26.04%
-
Tax Rate 27.03% 27.51% 27.31% 27.66% 27.56% 28.54% 27.78% -
Total Cost 85,986 75,713 81,149 87,708 95,309 97,292 90,818 -3.56%
-
Net Worth 298,334 284,567 279,514 274,142 248,775 255,002 248,421 12.94%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 5,045 14,328 19,569 14,524 14,524 15,962 13,920 -49.07%
Div Payout % 14.39% 58.90% 69.47% 38.05% 30.43% 29.08% 25.22% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 298,334 284,567 279,514 274,142 248,775 255,002 248,421 12.94%
NOSH 101,474 101,269 100,907 100,787 92,826 94,445 94,456 4.88%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 29.84% 25.10% 26.43% 31.22% 34.33% 37.07% 38.64% -
ROE 11.75% 8.55% 10.08% 13.93% 19.19% 21.52% 22.22% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 120.77 99.81 109.31 126.52 156.36 163.70 156.68 -15.89%
EPS 34.54 24.02 27.92 37.88 51.42 58.12 58.43 -29.49%
DPS 5.00 14.15 19.39 14.41 15.65 16.90 14.74 -51.26%
NAPS 2.94 2.81 2.77 2.72 2.68 2.70 2.63 7.68%
Adjusted Per Share Value based on latest NOSH - 100,787
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 118.04 97.36 106.24 122.82 139.80 148.92 142.55 -11.78%
EPS 33.76 23.43 27.13 36.77 45.98 52.87 53.16 -26.05%
DPS 4.86 13.80 18.85 13.99 13.99 15.37 13.41 -49.07%
NAPS 2.8735 2.7409 2.6922 2.6405 2.3962 2.4561 2.3928 12.94%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.56 2.62 2.66 1.86 1.50 1.80 2.48 -
P/RPS 2.12 2.62 2.43 1.47 0.96 1.10 1.58 21.58%
P/EPS 7.41 10.91 9.53 4.91 2.92 3.10 4.24 44.94%
EY 13.49 9.17 10.50 20.36 34.28 32.29 23.56 -30.97%
DY 1.95 5.40 7.29 7.75 10.43 9.39 5.94 -52.31%
P/NAPS 0.87 0.93 0.96 0.68 0.56 0.67 0.94 -5.01%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 25/11/09 19/08/09 27/05/09 25/02/09 17/11/08 28/08/08 -
Price 2.58 2.60 2.62 2.18 1.90 1.47 2.16 -
P/RPS 2.14 2.60 2.40 1.72 1.22 0.90 1.38 33.86%
P/EPS 7.47 10.82 9.38 5.76 3.69 2.53 3.70 59.53%
EY 13.39 9.24 10.66 17.38 27.06 39.53 27.05 -37.34%
DY 1.94 5.44 7.40 6.61 8.24 11.50 6.82 -56.64%
P/NAPS 0.88 0.93 0.95 0.80 0.71 0.54 0.82 4.80%

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