[KINSTEL] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 78.36%
YoY- 28.27%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 463,472 1,213,464 781,829 550,393 312,418 551,481 381,875 13.79%
PBT 47,971 435,736 400,456 14,602 7,947 20,515 17,268 97.74%
Tax -3,355 -6,335 -1,930 -1,177 -420 -620 -826 154.78%
NP 44,616 429,401 398,526 13,425 7,527 19,895 16,442 94.66%
-
NP to SH 27,243 384,328 366,771 13,425 7,527 19,895 16,442 40.06%
-
Tax Rate 6.99% 1.45% 0.48% 8.06% 5.29% 3.02% 4.78% -
Total Cost 418,856 784,063 383,303 536,968 304,891 531,586 365,433 9.53%
-
Net Worth 681,074 499,207 466,668 218,981 213,485 174,501 148,737 176.00%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 9,750 - - - 4,665 - -
Div Payout % - 2.54% - - - 23.45% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 681,074 499,207 466,668 218,981 213,485 174,501 148,737 176.00%
NOSH 171,988 130,001 116,667 110,040 110,043 93,316 80,835 65.50%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 9.63% 35.39% 50.97% 2.44% 2.41% 3.61% 4.31% -
ROE 4.00% 76.99% 78.59% 6.13% 3.53% 11.40% 11.05% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 269.48 933.42 670.14 500.17 283.90 590.98 472.41 -31.24%
EPS 15.84 295.60 62.88 12.20 6.84 21.32 20.34 -15.36%
DPS 0.00 7.50 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.96 3.84 4.00 1.99 1.94 1.87 1.84 66.77%
Adjusted Per Share Value based on latest NOSH - 110,037
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 44.18 115.68 74.53 52.47 29.78 52.57 36.40 13.79%
EPS 2.60 36.64 34.96 1.28 0.72 1.90 1.57 40.01%
DPS 0.00 0.93 0.00 0.00 0.00 0.44 0.00 -
NAPS 0.6493 0.4759 0.4449 0.2088 0.2035 0.1664 0.1418 176.00%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.81 0.33 0.23 0.23 0.21 0.18 0.20 -
P/RPS 0.30 0.04 0.03 0.05 0.07 0.03 0.04 283.62%
P/EPS 5.11 0.11 0.07 1.89 3.07 0.84 0.98 201.00%
EY 19.56 895.86 1,366.84 53.04 32.57 118.44 101.70 -66.71%
DY 0.00 22.73 0.00 0.00 0.00 27.78 0.00 -
P/NAPS 0.20 0.09 0.06 0.12 0.11 0.10 0.11 49.02%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 01/06/07 01/03/07 27/11/06 30/08/06 31/05/06 02/03/06 24/11/05 -
Price 1.10 0.80 0.24 0.27 0.21 0.18 0.19 -
P/RPS 0.41 0.09 0.04 0.05 0.07 0.03 0.04 372.53%
P/EPS 6.94 0.27 0.08 2.21 3.07 0.84 0.93 282.33%
EY 14.40 369.54 1,309.89 45.19 32.57 118.44 107.05 -73.77%
DY 0.00 9.38 0.00 0.00 0.00 27.78 0.00 -
P/NAPS 0.28 0.21 0.06 0.14 0.11 0.10 0.10 98.78%

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