[KURNIA] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 147.31%
YoY- 74.46%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 103,598 162,344 93,956 53,613 45,193 47,644 37,228 18.58%
PBT 42,861 87,918 41,381 12,721 6,417 9,209 1,980 66.86%
Tax -12,750 -25,190 -11,744 -3,605 -1,192 -2,728 606 -
NP 30,110 62,728 29,637 9,116 5,225 6,481 2,586 50.49%
-
NP to SH 28,933 60,142 29,544 9,116 5,225 6,481 2,586 49.49%
-
Tax Rate 29.75% 28.65% 28.38% 28.34% 18.58% 29.62% -30.61% -
Total Cost 73,488 99,616 64,318 44,497 39,968 41,162 34,641 13.34%
-
Net Worth 284,673 255,055 181,850 147,176 117,506 116,989 111,035 16.97%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 6,753 6,990 4,265 2,292 - - - -
Div Payout % 23.34% 11.62% 14.44% 25.15% - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 284,673 255,055 181,850 147,176 117,506 116,989 111,035 16.97%
NOSH 101,307 94,464 73,032 66,898 63,517 62,561 62,379 8.40%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 29.06% 38.64% 31.54% 17.00% 11.56% 13.60% 6.95% -
ROE 10.16% 23.58% 16.25% 6.19% 4.45% 5.54% 2.33% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 102.26 171.86 128.65 80.14 71.15 76.16 59.68 9.38%
EPS 28.56 63.67 40.45 13.63 8.23 10.36 4.15 37.87%
DPS 6.67 7.40 5.84 3.43 0.00 0.00 0.00 -
NAPS 2.81 2.70 2.49 2.20 1.85 1.87 1.78 7.89%
Adjusted Per Share Value based on latest NOSH - 66,943
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 99.78 156.37 90.50 51.64 43.53 45.89 35.86 18.57%
EPS 27.87 57.93 28.46 8.78 5.03 6.24 2.49 49.50%
DPS 6.51 6.73 4.11 2.21 0.00 0.00 0.00 -
NAPS 2.7419 2.4567 1.7516 1.4176 1.1318 1.1268 1.0695 16.97%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.62 1.80 2.72 1.71 1.35 1.12 0.99 -
P/RPS 2.56 1.05 2.11 2.13 1.90 1.47 1.66 7.47%
P/EPS 9.17 2.83 6.72 12.55 16.41 10.81 23.87 -14.72%
EY 10.90 35.37 14.87 7.97 6.09 9.25 4.19 17.25%
DY 2.54 4.11 2.15 2.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.67 1.09 0.78 0.73 0.60 0.56 8.81%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 17/11/08 12/11/07 30/11/06 23/11/05 10/11/04 19/11/03 -
Price 2.60 1.47 2.71 1.75 1.33 1.26 1.02 -
P/RPS 2.54 0.86 2.11 2.18 1.87 1.65 1.71 6.81%
P/EPS 9.10 2.31 6.70 12.84 16.17 12.16 24.60 -15.26%
EY 10.98 43.31 14.93 7.79 6.19 8.22 4.07 17.96%
DY 2.56 5.03 2.15 1.96 0.00 0.00 0.00 -
P/NAPS 0.93 0.54 1.09 0.80 0.72 0.67 0.57 8.49%

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