[KURNIA] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 1520.37%
YoY- 521.05%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 110,300 147,999 69,371 45,034 44,731 40,776 43,919 16.57%
PBT 40,101 79,181 21,513 5,254 6,204 7,477 -2,031 -
Tax -10,950 -22,000 -6,176 -3,720 -5,957 -888 2,207 -
NP 29,151 57,181 15,337 1,534 247 6,589 176 134.16%
-
NP to SH 28,172 55,191 15,337 1,534 247 6,589 176 132.83%
-
Tax Rate 27.31% 27.78% 28.71% 70.80% 96.02% 11.88% - -
Total Cost 81,149 90,818 54,034 43,500 44,484 34,187 43,743 10.83%
-
Net Worth 279,514 248,421 172,282 143,865 114,461 115,229 141,996 11.93%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 19,569 13,920 - - - - - -
Div Payout % 69.47% 25.22% - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 279,514 248,421 172,282 143,865 114,461 115,229 141,996 11.93%
NOSH 100,907 94,456 73,001 66,604 63,589 62,624 62,830 8.20%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 26.43% 38.64% 22.11% 3.41% 0.55% 16.16% 0.40% -
ROE 10.08% 22.22% 8.90% 1.07% 0.22% 5.72% 0.12% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 109.31 156.68 95.03 67.61 70.34 65.11 69.90 7.72%
EPS 27.92 58.43 21.01 2.30 0.39 10.52 0.28 115.19%
DPS 19.39 14.74 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.77 2.63 2.36 2.16 1.80 1.84 2.26 3.44%
Adjusted Per Share Value based on latest NOSH - 66,604
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 106.24 142.55 66.82 43.38 43.08 39.27 42.30 16.57%
EPS 27.13 53.16 14.77 1.48 0.24 6.35 0.17 132.71%
DPS 18.85 13.41 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6922 2.3928 1.6594 1.3857 1.1025 1.1099 1.3677 11.93%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 2.66 2.48 2.55 2.00 1.32 1.06 0.81 -
P/RPS 2.43 1.58 2.68 2.96 1.88 1.63 1.16 13.10%
P/EPS 9.53 4.24 12.14 86.84 339.83 10.07 289.16 -43.34%
EY 10.50 23.56 8.24 1.15 0.29 9.93 0.35 76.18%
DY 7.29 5.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.94 1.08 0.93 0.73 0.58 0.36 17.74%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 19/08/09 28/08/08 16/08/07 24/08/06 26/08/05 25/08/04 28/08/03 -
Price 2.62 2.16 2.26 1.70 1.30 1.10 1.00 -
P/RPS 2.40 1.38 2.38 2.51 1.85 1.69 1.43 9.00%
P/EPS 9.38 3.70 10.76 73.81 334.68 10.45 356.99 -45.44%
EY 10.66 27.05 9.30 1.35 0.30 9.56 0.28 83.31%
DY 7.40 6.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.82 0.96 0.79 0.72 0.60 0.44 13.67%

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