[KURNIA] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 105.22%
YoY- 89.3%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 101,082 154,609 86,949 49,279 44,777 44,873 39,311 17.03%
PBT 34,998 80,207 33,767 8,318 6,234 9,470 -4,091 -
Tax -9,629 -22,890 -10,111 -5,170 -4,571 -3,205 2,662 -
NP 25,369 57,317 23,656 3,148 1,663 6,265 -1,429 -
-
NP to SH 24,327 54,887 23,586 3,148 1,663 6,265 -1,429 -
-
Tax Rate 27.51% 28.54% 29.94% 62.15% 73.32% 33.84% - -
Total Cost 75,713 97,292 63,293 46,131 43,114 38,608 40,740 10.87%
-
Net Worth 284,567 255,002 181,881 147,276 118,428 116,964 110,971 16.97%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 14,328 15,962 3,199 - - - - -
Div Payout % 58.90% 29.08% 13.56% - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 284,567 255,002 181,881 147,276 118,428 116,964 110,971 16.97%
NOSH 101,269 94,445 73,044 66,943 64,015 62,547 62,343 8.41%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 25.10% 37.07% 27.21% 6.39% 3.71% 13.96% -3.64% -
ROE 8.55% 21.52% 12.97% 2.14% 1.40% 5.36% -1.29% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 99.81 163.70 119.04 73.61 69.95 71.74 63.06 7.94%
EPS 24.02 58.12 32.29 4.70 2.60 10.02 -2.29 -
DPS 14.15 16.90 4.38 0.00 0.00 0.00 0.00 -
NAPS 2.81 2.70 2.49 2.20 1.85 1.87 1.78 7.89%
Adjusted Per Share Value based on latest NOSH - 66,943
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 97.36 148.92 83.75 47.46 43.13 43.22 37.86 17.03%
EPS 23.43 52.87 22.72 3.03 1.60 6.03 -1.38 -
DPS 13.80 15.37 3.08 0.00 0.00 0.00 0.00 -
NAPS 2.7409 2.4561 1.7519 1.4185 1.1407 1.1266 1.0689 16.97%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.62 1.80 2.72 1.71 1.35 1.12 0.99 -
P/RPS 2.62 1.10 2.29 2.32 1.93 1.56 1.57 8.90%
P/EPS 10.91 3.10 8.42 36.36 51.97 11.18 -43.19 -
EY 9.17 32.29 11.87 2.75 1.92 8.94 -2.32 -
DY 5.40 9.39 1.61 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.67 1.09 0.78 0.73 0.60 0.56 8.81%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 17/11/08 12/11/07 30/11/06 23/11/05 10/11/04 19/11/03 -
Price 2.60 1.47 2.71 1.75 1.33 1.26 1.02 -
P/RPS 2.60 0.90 2.28 2.38 1.90 1.76 1.62 8.19%
P/EPS 10.82 2.53 8.39 37.21 51.20 12.58 -44.50 -
EY 9.24 39.53 11.92 2.69 1.95 7.95 -2.25 -
DY 5.44 11.50 1.62 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.54 1.09 0.80 0.72 0.67 0.57 8.49%

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