[KINSTEL] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 13.69%
YoY- 90.76%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 461,472 430,917 418,499 422,510 388,523 351,624 342,755 21.95%
PBT 22,538 20,859 26,902 22,921 20,980 19,495 13,081 43.76%
Tax -856 -1,196 -1,411 -1,930 -2,517 -2,498 -3,380 -60.00%
NP 21,682 19,663 25,491 20,991 18,463 16,997 9,701 71.02%
-
NP to SH 21,682 19,663 25,491 20,991 18,463 16,997 9,701 71.02%
-
Tax Rate 3.80% 5.73% 5.24% 8.42% 12.00% 12.81% 25.84% -
Total Cost 439,790 411,254 393,008 401,519 370,060 334,627 333,054 20.38%
-
Net Worth 125,779 129,543 125,379 118,728 117,030 113,399 59,907 64.04%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 125,779 129,543 125,379 118,728 117,030 113,399 59,907 64.04%
NOSH 68,358 59,973 59,990 59,964 60,015 59,999 59,907 9.20%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.70% 4.56% 6.09% 4.97% 4.75% 4.83% 2.83% -
ROE 17.24% 15.18% 20.33% 17.68% 15.78% 14.99% 16.19% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 675.08 718.51 697.61 704.61 647.37 586.04 572.14 11.67%
EPS 31.72 32.79 42.49 35.01 30.76 28.33 16.19 56.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 2.16 2.09 1.98 1.95 1.89 1.00 50.21%
Adjusted Per Share Value based on latest NOSH - 59,964
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 43.99 41.08 39.90 40.28 37.04 33.52 32.67 21.95%
EPS 2.07 1.87 2.43 2.00 1.76 1.62 0.92 71.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1199 0.1235 0.1195 0.1132 0.1116 0.1081 0.0571 64.05%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.22 0.25 0.36 0.34 0.36 0.37 0.35 -
P/RPS 0.03 0.03 0.05 0.05 0.06 0.06 0.06 -37.03%
P/EPS 0.69 0.76 0.85 0.97 1.17 1.31 2.16 -53.30%
EY 144.17 131.14 118.03 102.96 85.45 76.56 46.27 113.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.12 0.17 0.17 0.18 0.20 0.35 -51.04%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 30/05/05 28/02/05 29/11/04 26/08/04 31/05/04 26/02/04 -
Price 0.17 0.22 0.35 0.36 0.33 0.37 0.37 -
P/RPS 0.03 0.03 0.05 0.05 0.05 0.06 0.06 -37.03%
P/EPS 0.54 0.67 0.82 1.03 1.07 1.31 2.28 -61.75%
EY 186.58 149.03 121.41 97.24 93.22 76.56 43.77 163.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.10 0.17 0.18 0.17 0.20 0.37 -61.06%

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