[KURNIA] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 43.51%
YoY- -29.72%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 43,779 33,113 42,331 35,721 18,143 13,898 13,852 21.13%
PBT 19,960 15,097 20,200 19,174 6,920 3,856 3,826 31.67%
Tax -4,766 -5,430 -6,751 -5,861 -1,926 -476 -1,862 16.94%
NP 15,194 9,667 13,449 13,313 4,994 3,380 1,964 40.61%
-
NP to SH 14,369 9,094 12,939 13,243 4,994 3,380 1,964 39.30%
-
Tax Rate 23.88% 35.97% 33.42% 30.57% 27.83% 12.34% 48.67% -
Total Cost 28,585 23,446 28,882 22,408 13,149 10,518 11,888 15.73%
-
Net Worth 326,001 284,567 255,002 181,881 147,276 118,428 116,964 18.62%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - 5,241 3,199 - - - -
Div Payout % - - 40.51% 24.16% - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 326,001 284,567 255,002 181,881 147,276 118,428 116,964 18.62%
NOSH 103,822 101,269 94,445 73,044 66,943 64,015 62,547 8.80%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 34.71% 29.19% 31.77% 37.27% 27.53% 24.32% 14.18% -
ROE 4.41% 3.20% 5.07% 7.28% 3.39% 2.85% 1.68% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 42.17 32.70 44.82 48.90 27.10 21.71 22.15 11.32%
EPS 13.84 8.98 13.70 18.13 7.46 5.28 3.14 28.03%
DPS 0.00 0.00 5.55 4.38 0.00 0.00 0.00 -
NAPS 3.14 2.81 2.70 2.49 2.20 1.85 1.87 9.01%
Adjusted Per Share Value based on latest NOSH - 101,269
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 42.17 31.89 40.77 34.41 17.48 13.39 13.34 21.13%
EPS 13.84 8.76 12.46 12.76 4.81 3.26 1.89 39.33%
DPS 0.00 0.00 5.05 3.08 0.00 0.00 0.00 -
NAPS 3.14 2.7409 2.4561 1.7519 1.4185 1.1407 1.1266 18.62%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.66 2.62 1.80 2.72 1.71 1.35 1.12 -
P/RPS 6.31 8.01 4.02 5.56 6.31 6.22 5.06 3.74%
P/EPS 19.22 29.18 13.14 15.00 22.92 25.57 35.67 -9.78%
EY 5.20 3.43 7.61 6.67 4.36 3.91 2.80 10.86%
DY 0.00 0.00 3.08 1.61 0.00 0.00 0.00 -
P/NAPS 0.85 0.93 0.67 1.09 0.78 0.73 0.60 5.97%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 25/11/09 17/11/08 12/11/07 30/11/06 23/11/05 10/11/04 -
Price 2.68 2.60 1.47 2.71 1.75 1.33 1.26 -
P/RPS 6.36 7.95 3.28 5.54 6.46 6.13 5.69 1.87%
P/EPS 19.36 28.95 10.73 14.95 23.46 25.19 40.13 -11.43%
EY 5.16 3.45 9.32 6.69 4.26 3.97 2.49 12.90%
DY 0.00 0.00 3.78 1.62 0.00 0.00 0.00 -
P/NAPS 0.85 0.93 0.54 1.09 0.80 0.72 0.67 4.04%

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