[KURNIA] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 627.09%
YoY- -19.38%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 121,758 70,467 40,210 33,895 35,733 27,921 28,752 27.16%
PBT 65,939 31,036 9,541 4,813 6,907 1,485 -1,737 -
Tax -18,893 -8,808 -2,704 -894 -2,046 455 0 -
NP 47,046 22,228 6,837 3,919 4,861 1,940 -1,737 -
-
NP to SH 45,107 22,158 6,837 3,919 4,861 1,940 -1,737 -
-
Tax Rate 28.65% 28.38% 28.34% 18.57% 29.62% -30.64% - -
Total Cost 74,712 48,239 33,373 29,976 30,872 25,981 30,489 16.09%
-
Net Worth 255,055 181,850 147,176 117,506 116,989 111,035 164,405 7.58%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 5,242 3,198 1,719 - - - - -
Div Payout % 11.62% 14.44% 25.15% - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 255,055 181,850 147,176 117,506 116,989 111,035 164,405 7.58%
NOSH 94,464 73,032 66,898 63,517 62,561 62,379 58,093 8.43%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 38.64% 31.54% 17.00% 11.56% 13.60% 6.95% -6.04% -
ROE 17.69% 12.18% 4.65% 3.34% 4.16% 1.75% -1.06% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 128.89 96.49 60.11 53.36 57.12 44.76 49.49 17.27%
EPS 47.75 30.34 10.22 6.17 7.77 3.11 -2.99 -
DPS 5.55 4.38 2.57 0.00 0.00 0.00 0.00 -
NAPS 2.70 2.49 2.20 1.85 1.87 1.78 2.83 -0.77%
Adjusted Per Share Value based on latest NOSH - 64,015
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 117.28 67.87 38.73 32.65 34.42 26.89 27.69 27.17%
EPS 43.45 21.34 6.59 3.77 4.68 1.87 -1.67 -
DPS 5.05 3.08 1.66 0.00 0.00 0.00 0.00 -
NAPS 2.4567 1.7516 1.4176 1.1318 1.1268 1.0695 1.5835 7.58%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 1.80 2.72 1.71 1.35 1.12 0.99 0.00 -
P/RPS 1.40 2.82 2.84 2.53 1.96 2.21 0.00 -
P/EPS 3.77 8.97 16.73 21.88 14.41 31.83 0.00 -
EY 26.53 11.15 5.98 4.57 6.94 3.14 0.00 -
DY 3.08 1.61 1.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.09 0.78 0.73 0.60 0.56 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 17/11/08 12/11/07 30/11/06 23/11/05 10/11/04 19/11/03 28/11/02 -
Price 1.47 2.71 1.75 1.33 1.26 1.02 0.00 -
P/RPS 1.14 2.81 2.91 2.49 2.21 2.28 0.00 -
P/EPS 3.08 8.93 17.12 21.56 16.22 32.80 0.00 -
EY 32.48 11.20 5.84 4.64 6.17 3.05 0.00 -
DY 3.78 1.62 1.47 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.09 0.80 0.72 0.67 0.57 0.00 -

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