[KINSTEL] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 0.51%
YoY- -66.06%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 2,773,929 2,471,066 2,333,960 2,129,886 2,040,241 1,895,642 1,853,888 30.72%
PBT 514,186 565,798 399,576 221,033 215,636 182,514 191,884 92.57%
Tax 11,521 2,446 5,372 -2,127 -969 -682 -13,420 -
NP 525,708 568,244 404,948 218,906 214,666 181,832 178,464 105.08%
-
NP to SH 313,137 339,888 246,464 130,453 129,786 113,732 108,972 101.73%
-
Tax Rate -2.24% -0.43% -1.34% 0.96% 0.45% 0.37% 6.99% -
Total Cost 2,248,221 1,902,822 1,929,012 1,910,980 1,825,574 1,713,810 1,675,424 21.59%
-
Net Worth 1,000,952 976,253 837,413 793,768 3,727,914 714,114 681,074 29.17%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 15,334 - - - -
Div Payout % - - - 11.75% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,000,952 976,253 837,413 793,768 3,727,914 714,114 681,074 29.17%
NOSH 926,807 947,819 881,487 902,009 900,462 175,458 171,988 206.42%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 18.95% 23.00% 17.35% 10.28% 10.52% 9.59% 9.63% -
ROE 31.28% 34.82% 29.43% 16.43% 3.48% 15.93% 16.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 299.30 260.71 264.78 236.13 226.58 1,080.40 1,077.91 -57.33%
EPS 33.79 35.86 27.96 14.80 14.41 64.82 63.36 -34.16%
DPS 0.00 0.00 0.00 1.70 0.00 0.00 0.00 -
NAPS 1.08 1.03 0.95 0.88 4.14 4.07 3.96 -57.84%
Adjusted Per Share Value based on latest NOSH - 901,952
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 264.44 235.56 222.49 203.04 194.49 180.71 176.73 30.72%
EPS 29.85 32.40 23.50 12.44 12.37 10.84 10.39 101.70%
DPS 0.00 0.00 0.00 1.46 0.00 0.00 0.00 -
NAPS 0.9542 0.9307 0.7983 0.7567 3.5538 0.6808 0.6493 29.16%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.58 1.50 1.13 1.34 1.47 1.05 0.81 -
P/RPS 0.19 0.58 0.43 0.57 0.65 0.10 0.08 77.72%
P/EPS 1.72 4.18 4.04 9.27 10.20 1.62 1.28 21.70%
EY 58.25 23.91 24.74 10.79 9.80 61.73 78.22 -17.79%
DY 0.00 0.00 0.00 1.27 0.00 0.00 0.00 -
P/NAPS 0.54 1.46 1.19 1.52 0.36 0.26 0.20 93.54%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 04/08/08 28/05/08 26/02/08 27/11/07 21/09/07 01/06/07 -
Price 0.43 1.29 1.62 1.29 1.39 1.16 1.10 -
P/RPS 0.14 0.49 0.61 0.55 0.61 0.11 0.10 25.06%
P/EPS 1.27 3.60 5.79 8.92 9.64 1.79 1.74 -18.88%
EY 78.57 27.80 17.26 11.21 10.37 55.88 57.60 22.92%
DY 0.00 0.00 0.00 1.32 0.00 0.00 0.00 -
P/NAPS 0.40 1.25 1.71 1.47 0.34 0.29 0.28 26.76%

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