[KURNIA] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 48.92%
YoY- 899.8%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 141,819 110,300 147,999 69,371 45,034 44,731 40,776 23.07%
PBT 64,037 40,101 79,181 21,513 5,254 6,204 7,477 43.01%
Tax -16,496 -10,950 -22,000 -6,176 -3,720 -5,957 -888 62.70%
NP 47,541 29,151 57,181 15,337 1,534 247 6,589 38.98%
-
NP to SH 45,416 28,172 55,191 15,337 1,534 247 6,589 37.93%
-
Tax Rate 25.76% 27.31% 27.78% 28.71% 70.80% 96.02% 11.88% -
Total Cost 94,278 81,149 90,818 54,034 43,500 44,484 34,187 18.41%
-
Net Worth 319,318 279,514 248,421 172,282 143,865 114,461 115,229 18.50%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 10,267 19,569 13,920 - - - - -
Div Payout % 22.61% 69.47% 25.22% - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 319,318 279,514 248,421 172,282 143,865 114,461 115,229 18.50%
NOSH 102,674 100,907 94,456 73,001 66,604 63,589 62,624 8.58%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 33.52% 26.43% 38.64% 22.11% 3.41% 0.55% 16.16% -
ROE 14.22% 10.08% 22.22% 8.90% 1.07% 0.22% 5.72% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 138.12 109.31 156.68 95.03 67.61 70.34 65.11 13.34%
EPS 44.23 27.92 58.43 21.01 2.30 0.39 10.52 27.02%
DPS 10.00 19.39 14.74 0.00 0.00 0.00 0.00 -
NAPS 3.11 2.77 2.63 2.36 2.16 1.80 1.84 9.13%
Adjusted Per Share Value based on latest NOSH - 73,001
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 136.60 106.24 142.55 66.82 43.38 43.08 39.27 23.08%
EPS 43.74 27.13 53.16 14.77 1.48 0.24 6.35 37.91%
DPS 9.89 18.85 13.41 0.00 0.00 0.00 0.00 -
NAPS 3.0756 2.6922 2.3928 1.6594 1.3857 1.1025 1.1099 18.50%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.57 2.66 2.48 2.55 2.00 1.32 1.06 -
P/RPS 1.86 2.43 1.58 2.68 2.96 1.88 1.63 2.22%
P/EPS 5.81 9.53 4.24 12.14 86.84 339.83 10.07 -8.75%
EY 17.21 10.50 23.56 8.24 1.15 0.29 9.93 9.59%
DY 3.89 7.29 5.94 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.96 0.94 1.08 0.93 0.73 0.58 6.15%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 05/08/10 19/08/09 28/08/08 16/08/07 24/08/06 26/08/05 25/08/04 -
Price 2.57 2.62 2.16 2.26 1.70 1.30 1.10 -
P/RPS 1.86 2.40 1.38 2.38 2.51 1.85 1.69 1.60%
P/EPS 5.81 9.38 3.70 10.76 73.81 334.68 10.45 -9.31%
EY 17.21 10.66 27.05 9.30 1.35 0.30 9.56 10.28%
DY 3.89 7.40 6.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.95 0.82 0.96 0.79 0.72 0.60 5.55%

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