[KINSTEL] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 29.81%
YoY- 157.94%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 381,875 242,553 115,153 453,744 328,633 199,580 102,735 139.76%
PBT 17,268 10,649 4,605 26,188 20,445 15,013 10,648 37.99%
Tax -826 -183 -11 -1,165 -1,169 -738 -226 137.08%
NP 16,442 10,466 4,594 25,023 19,276 14,275 10,422 35.48%
-
NP to SH 16,442 10,466 4,594 25,023 19,276 14,275 10,422 35.48%
-
Tax Rate 4.78% 1.72% 0.24% 4.45% 5.72% 4.92% 2.12% -
Total Cost 365,433 232,087 110,559 428,721 309,357 185,305 92,313 150.03%
-
Net Worth 148,737 125,701 129,543 124,785 118,787 117,008 113,399 19.80%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 2,999 - - - -
Div Payout % - - - 11.99% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 148,737 125,701 129,543 124,785 118,787 117,008 113,399 19.80%
NOSH 80,835 68,315 59,973 59,992 59,993 60,004 59,999 21.96%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.31% 4.31% 3.99% 5.51% 5.87% 7.15% 10.14% -
ROE 11.05% 8.33% 3.55% 20.05% 16.23% 12.20% 9.19% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 472.41 355.05 192.01 756.33 547.78 332.61 171.23 96.58%
EPS 20.34 15.32 7.66 41.71 32.13 23.79 17.37 11.08%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.84 1.84 2.16 2.08 1.98 1.95 1.89 -1.76%
Adjusted Per Share Value based on latest NOSH - 59,990
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 36.40 23.12 10.98 43.25 31.33 19.03 9.79 139.80%
EPS 1.57 1.00 0.44 2.39 1.84 1.36 0.99 35.95%
DPS 0.00 0.00 0.00 0.29 0.00 0.00 0.00 -
NAPS 0.1418 0.1198 0.1235 0.119 0.1132 0.1115 0.1081 19.81%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.20 0.22 0.25 0.36 0.34 0.36 0.37 -
P/RPS 0.04 0.06 0.13 0.05 0.06 0.11 0.22 -67.87%
P/EPS 0.98 1.44 3.26 0.86 1.06 1.51 2.13 -40.37%
EY 101.70 69.64 30.64 115.86 94.50 66.08 46.95 67.33%
DY 0.00 0.00 0.00 13.89 0.00 0.00 0.00 -
P/NAPS 0.11 0.12 0.12 0.17 0.17 0.18 0.20 -32.84%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 29/08/05 30/05/05 28/02/05 29/11/04 26/08/04 31/05/04 -
Price 0.19 0.17 0.22 0.35 0.36 0.33 0.37 -
P/RPS 0.04 0.05 0.11 0.05 0.07 0.10 0.22 -67.87%
P/EPS 0.93 1.11 2.87 0.84 1.12 1.39 2.13 -42.41%
EY 107.05 90.12 34.82 119.17 89.25 72.09 46.95 73.14%
DY 0.00 0.00 0.00 14.29 0.00 0.00 0.00 -
P/NAPS 0.10 0.09 0.10 0.17 0.18 0.17 0.20 -36.97%

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