[KURNIA] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -46.41%
YoY- -22.93%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 103,318 56,692 42,965 46,615 37,061 40,142 28,092 24.22%
PBT 45,304 12,233 3,830 8,328 4,083 -7,313 -3,933 -
Tax -12,805 -3,331 -3,360 -5,723 -703 2,207 3,933 -
NP 32,499 8,902 470 2,605 3,380 -5,106 0 -
-
NP to SH 31,938 8,902 470 2,605 3,380 -5,106 -3,962 -
-
Tax Rate 28.26% 27.23% 87.73% 68.72% 17.22% - - -
Total Cost 70,819 47,790 42,495 44,010 33,681 45,248 28,092 16.65%
-
Net Worth 188,357 150,757 139,277 114,594 112,956 103,633 178,233 0.92%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 3,636 4,002 1,641 - 898 - - -
Div Payout % 11.39% 44.96% 349.35% - 26.59% - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 188,357 150,757 139,277 114,594 112,956 103,633 178,233 0.92%
NOSH 72,724 66,707 63,888 62,620 62,406 59,219 56,762 4.21%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 31.46% 15.70% 1.09% 5.59% 9.12% -12.72% 0.00% -
ROE 16.96% 5.90% 0.34% 2.27% 2.99% -4.93% -2.22% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 142.07 84.99 67.25 74.44 59.39 67.79 49.49 19.20%
EPS 43.91 13.34 0.74 4.16 5.42 -8.18 -6.98 -
DPS 5.00 6.00 2.57 0.00 1.44 0.00 0.00 -
NAPS 2.59 2.26 2.18 1.83 1.81 1.75 3.14 -3.15%
Adjusted Per Share Value based on latest NOSH - 62,666
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 99.51 54.60 41.38 44.90 35.70 38.66 27.06 24.22%
EPS 30.76 8.57 0.45 2.51 3.26 -4.92 -3.82 -
DPS 3.50 3.86 1.58 0.00 0.87 0.00 0.00 -
NAPS 1.8142 1.4521 1.3415 1.1038 1.088 0.9982 1.7167 0.92%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - - -
Price 2.72 1.91 1.50 1.37 1.05 0.00 0.00 -
P/RPS 1.91 2.25 2.23 1.84 1.77 0.00 0.00 -
P/EPS 6.19 14.31 203.90 32.93 19.39 0.00 0.00 -
EY 16.15 6.99 0.49 3.04 5.16 0.00 0.00 -
DY 1.84 3.14 1.71 0.00 1.37 0.00 0.00 -
P/NAPS 1.05 0.85 0.69 0.75 0.58 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 27/02/07 24/02/06 25/02/05 27/02/04 10/03/03 26/02/02 -
Price 2.99 2.05 1.60 1.28 1.20 0.65 0.00 -
P/RPS 2.10 2.41 2.38 1.72 2.02 0.96 0.00 -
P/EPS 6.81 15.36 217.49 30.77 22.16 -7.54 0.00 -
EY 14.69 6.51 0.46 3.25 4.51 -13.26 0.00 -
DY 1.67 2.93 1.61 0.00 1.20 0.00 0.00 -
P/NAPS 1.15 0.91 0.73 0.70 0.66 0.37 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