[KINSTEL] QoQ 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- -18.19%
YoY- 94.75%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
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 844,914 652,043 583,490 599,705 582,360 484,349 463,472 49.06%
PBT 102,744 183,001 99,894 59,306 70,470 43,286 47,971 65.92%
Tax 7,417 -120 1,343 -1,400 -386 3,014 -3,355 -
NP 110,161 182,881 101,237 57,906 70,084 46,300 44,616 82.37%
-
NP to SH 57,986 103,324 61,616 33,113 40,474 29,623 27,243 65.23%
-
Tax Rate -7.22% 0.07% -1.34% 2.36% 0.55% -6.96% 6.99% -
Total Cost 734,753 469,162 482,253 541,799 512,276 438,049 418,856 45.30%
-
Net Worth 1,000,397 947,673 837,413 784,698 3,723,607 714,251 681,074 29.12%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 15,333 - - - -
Div Payout % - - - 46.31% - - - -
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 1,000,397 947,673 837,413 784,698 3,723,607 714,251 681,074 29.12%
NOSH 926,293 920,071 881,487 901,952 899,422 175,491 171,988 206.31%
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 13.04% 28.05% 17.35% 9.66% 12.03% 9.56% 9.63% -
ROE 5.80% 10.90% 7.36% 4.22% 1.09% 4.15% 4.00% -
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 91.21 70.87 66.19 66.49 64.75 276.00 269.48 -51.33%
EPS 6.26 11.23 6.99 4.20 4.50 16.88 15.84 -46.05%
DPS 0.00 0.00 0.00 1.70 0.00 0.00 0.00 -
NAPS 1.08 1.03 0.95 0.87 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 80.54 62.16 55.62 57.17 55.52 46.17 44.18 49.06%
EPS 5.53 9.85 5.87 3.16 3.86 2.82 2.60 65.15%
DPS 0.00 0.00 0.00 1.46 0.00 0.00 0.00 -
NAPS 0.9537 0.9034 0.7983 0.748 3.5497 0.6809 0.6493 29.12%
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 0.64 2.12 1.71 2.02 2.27 0.38 0.30 65.49%
P/EPS 9.27 13.36 16.17 36.50 32.67 6.22 5.11 48.58%
EY 10.79 7.49 6.19 2.74 3.06 16.08 19.56 -32.66%
DY 0.00 0.00 0.00 1.27 0.00 0.00 0.00 -
P/NAPS 0.54 1.46 1.19 1.54 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 0.47 1.82 2.45 1.94 2.15 0.42 0.41 9.50%
P/EPS 6.87 11.49 23.18 35.14 30.89 6.87 6.94 -0.67%
EY 14.56 8.71 4.31 2.85 3.24 14.55 14.40 0.73%
DY 0.00 0.00 0.00 1.32 0.00 0.00 0.00 -
P/NAPS 0.40 1.25 1.71 1.48 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