[KINSTEL] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
21-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 8.74%
YoY- 402.26%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 583,490 599,705 582,360 484,349 463,472 431,635 231,436 85.13%
PBT 99,894 59,306 70,470 43,286 47,971 35,280 385,854 -59.34%
Tax 1,343 -1,400 -386 3,014 -3,355 -4,405 -753 -
NP 101,237 57,906 70,084 46,300 44,616 30,875 385,101 -58.92%
-
NP to SH 61,616 33,113 40,474 29,623 27,243 17,003 353,346 -68.75%
-
Tax Rate -1.34% 2.36% 0.55% -6.96% 6.99% 12.49% 0.20% -
Total Cost 482,253 541,799 512,276 438,049 418,856 400,760 -153,665 -
-
Net Worth 837,413 784,698 3,723,607 714,251 681,074 520,125 466,672 47.61%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 15,333 - - - 9,752 - -
Div Payout % - 46.31% - - - 57.36% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 837,413 784,698 3,723,607 714,251 681,074 520,125 466,672 47.61%
NOSH 881,487 901,952 899,422 175,491 171,988 130,031 116,668 284.56%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 17.35% 9.66% 12.03% 9.56% 9.63% 7.15% 166.40% -
ROE 7.36% 4.22% 1.09% 4.15% 4.00% 3.27% 75.72% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 66.19 66.49 64.75 276.00 269.48 331.95 198.37 -51.86%
EPS 6.99 4.20 4.50 16.88 15.84 13.08 60.57 -76.26%
DPS 0.00 1.70 0.00 0.00 0.00 7.50 0.00 -
NAPS 0.95 0.87 4.14 4.07 3.96 4.00 4.00 -61.61%
Adjusted Per Share Value based on latest NOSH - 175,491
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 55.62 57.17 55.52 46.17 44.18 41.15 22.06 85.14%
EPS 5.87 3.16 3.86 2.82 2.60 1.62 33.68 -68.76%
DPS 0.00 1.46 0.00 0.00 0.00 0.93 0.00 -
NAPS 0.7983 0.748 3.5497 0.6809 0.6493 0.4958 0.4449 47.60%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.13 1.34 1.47 1.05 0.81 0.33 0.23 -
P/RPS 1.71 2.02 2.27 0.38 0.30 0.10 0.12 486.82%
P/EPS 16.17 36.50 32.67 6.22 5.11 2.52 0.08 3333.02%
EY 6.19 2.74 3.06 16.08 19.56 39.62 1,316.80 -97.18%
DY 0.00 1.27 0.00 0.00 0.00 22.73 0.00 -
P/NAPS 1.19 1.54 0.36 0.26 0.20 0.08 0.06 631.37%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 26/02/08 27/11/07 21/09/07 01/06/07 01/03/07 27/11/06 -
Price 1.62 1.29 1.39 1.16 1.10 0.80 0.24 -
P/RPS 2.45 1.94 2.15 0.42 0.41 0.24 0.12 645.63%
P/EPS 23.18 35.14 30.89 6.87 6.94 6.12 0.08 4263.66%
EY 4.31 2.85 3.24 14.55 14.40 16.35 1,261.93 -97.72%
DY 0.00 1.32 0.00 0.00 0.00 9.38 0.00 -
P/NAPS 1.71 1.48 0.34 0.29 0.28 0.20 0.06 831.13%

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