[KINSTEL] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 51.33%
YoY- 63.84%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,213,464 1,042,438 1,100,786 1,249,672 551,481 509,166 485,106 83.96%
PBT 435,736 533,941 29,204 31,788 20,515 23,024 21,298 643.93%
Tax -6,335 -2,573 -2,354 -1,680 -620 -1,101 -366 565.66%
NP 429,401 531,368 26,850 30,108 19,895 21,922 20,932 645.26%
-
NP to SH 384,328 489,028 26,850 30,108 19,895 21,922 20,932 592.29%
-
Tax Rate 1.45% 0.48% 8.06% 5.29% 3.02% 4.78% 1.72% -
Total Cost 784,063 511,070 1,073,936 1,219,564 531,586 487,244 464,174 41.69%
-
Net Worth 499,207 466,668 218,981 213,485 174,501 148,737 125,701 150.15%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 9,750 - - - 4,665 - - -
Div Payout % 2.54% - - - 23.45% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 499,207 466,668 218,981 213,485 174,501 148,737 125,701 150.15%
NOSH 130,001 116,667 110,040 110,043 93,316 80,835 68,315 53.38%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 35.39% 50.97% 2.44% 2.41% 3.61% 4.31% 4.31% -
ROE 76.99% 104.79% 12.26% 14.10% 11.40% 14.74% 16.65% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 933.42 893.52 1,000.34 1,135.61 590.98 629.88 710.09 19.93%
EPS 295.60 83.84 24.40 27.36 21.32 27.12 30.64 351.31%
DPS 7.50 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 3.84 4.00 1.99 1.94 1.87 1.84 1.84 63.08%
Adjusted Per Share Value based on latest NOSH - 110,043
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 115.68 99.37 104.94 119.13 52.57 48.54 46.24 83.97%
EPS 36.64 46.62 2.56 2.87 1.90 2.09 2.00 591.27%
DPS 0.93 0.00 0.00 0.00 0.44 0.00 0.00 -
NAPS 0.4759 0.4449 0.2088 0.2035 0.1664 0.1418 0.1198 150.19%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.33 0.23 0.23 0.21 0.18 0.20 0.22 -
P/RPS 0.04 0.03 0.02 0.02 0.03 0.03 0.03 21.07%
P/EPS 0.11 0.05 0.94 0.77 0.84 0.74 0.72 -71.32%
EY 895.86 1,822.46 106.09 130.29 118.44 135.60 139.27 244.70%
DY 22.73 0.00 0.00 0.00 27.78 0.00 0.00 -
P/NAPS 0.09 0.06 0.12 0.11 0.10 0.11 0.12 -17.40%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 01/03/07 27/11/06 30/08/06 31/05/06 02/03/06 24/11/05 29/08/05 -
Price 0.80 0.24 0.27 0.21 0.18 0.19 0.17 -
P/RPS 0.09 0.03 0.03 0.02 0.03 0.03 0.02 171.82%
P/EPS 0.27 0.06 1.11 0.77 0.84 0.70 0.55 -37.68%
EY 369.54 1,746.52 90.37 130.29 118.44 142.74 180.24 61.17%
DY 9.38 0.00 0.00 0.00 27.78 0.00 0.00 -
P/NAPS 0.21 0.06 0.14 0.11 0.10 0.10 0.09 75.64%

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