[KINSTEL] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -42.4%
YoY- 123.56%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,814,463 1,703,690 1,688,494 1,729,198 1,826,810 2,091,234 1,991,181 -6.02%
PBT -186,938 -152,784 -95,850 83,307 149,538 62,732 -67,388 97.79%
Tax -6,301 -6,373 -4,228 7,461 21,686 34,815 51,865 -
NP -193,239 -159,157 -100,078 90,768 171,224 97,547 -15,523 439.61%
-
NP to SH -76,179 -61,521 -35,405 53,168 92,310 76,255 18,942 -
-
Tax Rate - - - -8.96% -14.50% -55.50% - -
Total Cost 2,007,702 1,862,847 1,788,572 1,638,430 1,655,586 1,993,687 2,006,704 0.03%
-
Net Worth 752,939 760,962 766,346 812,049 836,497 826,906 794,325 -3.51%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 9,461 9,461 9,461 9,344 9,344 9,344 9,344 0.83%
Div Payout % 0.00% 0.00% 0.00% 17.58% 10.12% 12.25% 49.33% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 752,939 760,962 766,346 812,049 836,497 826,906 794,325 -3.51%
NOSH 953,088 963,243 946,106 944,243 939,885 939,666 934,499 1.32%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -10.65% -9.34% -5.93% 5.25% 9.37% 4.66% -0.78% -
ROE -10.12% -8.08% -4.62% 6.55% 11.04% 9.22% 2.38% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 190.38 176.87 178.47 183.13 194.37 222.55 213.07 -7.25%
EPS -7.99 -6.39 -3.74 5.63 9.82 8.12 2.03 -
DPS 1.00 0.98 1.00 1.00 1.00 0.99 1.00 0.00%
NAPS 0.79 0.79 0.81 0.86 0.89 0.88 0.85 -4.77%
Adjusted Per Share Value based on latest NOSH - 944,243
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 172.97 162.41 160.96 164.84 174.15 199.36 189.82 -6.02%
EPS -7.26 -5.86 -3.38 5.07 8.80 7.27 1.81 -
DPS 0.90 0.90 0.90 0.89 0.89 0.89 0.89 0.74%
NAPS 0.7178 0.7254 0.7305 0.7741 0.7974 0.7883 0.7572 -3.50%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.73 0.88 0.87 0.86 0.81 1.00 0.91 -
P/RPS 0.38 0.50 0.49 0.47 0.42 0.45 0.43 -7.93%
P/EPS -9.13 -13.78 -23.25 15.27 8.25 12.32 44.89 -
EY -10.95 -7.26 -4.30 6.55 12.13 8.12 2.23 -
DY 1.37 1.12 1.15 1.16 1.23 0.99 1.10 15.80%
P/NAPS 0.92 1.11 1.07 1.00 0.91 1.14 1.07 -9.60%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 25/05/11 28/02/11 29/11/10 27/08/10 25/05/10 25/02/10 -
Price 0.58 0.75 0.83 0.90 0.87 0.78 1.00 -
P/RPS 0.30 0.42 0.47 0.49 0.45 0.35 0.47 -25.92%
P/EPS -7.26 -11.74 -22.18 15.98 8.86 9.61 49.33 -
EY -13.78 -8.52 -4.51 6.26 11.29 10.40 2.03 -
DY 1.72 1.31 1.20 1.11 1.15 1.28 1.00 43.69%
P/NAPS 0.73 0.95 1.02 1.05 0.98 0.89 1.18 -27.45%

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