[KINSTEL] QoQ TTM 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- 14.09%
YoY- -66.01%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 2,680,152 2,417,598 2,249,904 2,129,886 1,961,816 1,610,892 1,364,521 56.64%
PBT 444,945 412,671 272,956 221,033 197,007 512,391 475,760 -4.35%
Tax 7,240 -563 2,571 -2,127 -5,132 -5,499 -9,270 -
NP 452,185 412,108 275,527 218,906 191,875 506,892 466,490 -2.04%
-
NP to SH 256,039 238,527 164,826 130,453 114,343 427,215 403,490 -26.09%
-
Tax Rate -1.63% 0.14% -0.94% 0.96% 2.60% 1.07% 1.95% -
Total Cost 2,227,967 2,005,490 1,974,377 1,910,980 1,769,941 1,104,000 898,031 82.96%
-
Net Worth 1,000,397 947,673 837,413 784,698 3,723,607 714,251 515,965 55.30%
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 15,333 15,333 15,333 9,752 9,752 9,752 35.10%
Div Payout % 5.99% 6.43% 9.30% 11.75% 8.53% 2.28% 2.42% -
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 3,723,607 714,251 515,965 55.30%
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 16.87% 17.05% 12.25% 10.28% 9.78% 31.47% 34.19% -
ROE 25.59% 25.17% 19.68% 16.62% 3.07% 59.81% 78.20% -
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 289.34 262.76 255.24 236.14 218.12 917.93 793.38 -48.86%
EPS 27.64 25.92 18.70 14.46 12.71 243.44 234.60 -75.87%
DPS 1.66 1.67 1.74 1.70 1.08 5.56 5.67 -55.81%
NAPS 1.08 1.03 0.95 0.87 4.14 4.07 3.00 -49.29%
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 255.50 230.47 214.48 203.04 187.02 153.56 130.08 56.64%
EPS 24.41 22.74 15.71 12.44 10.90 40.73 38.46 -26.08%
DPS 1.46 1.46 1.46 1.46 0.93 0.93 0.93 34.96%
NAPS 0.9537 0.9034 0.7983 0.748 3.5497 0.6809 0.4919 55.29%
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 0.20 0.57 0.44 0.57 0.67 0.11 0.10 58.53%
P/EPS 2.10 5.79 6.04 9.26 11.56 0.43 0.35 229.11%
EY 47.66 17.28 16.55 10.79 8.65 231.85 289.63 -69.87%
DY 2.85 1.11 1.54 1.27 0.74 5.29 7.00 -44.97%
P/NAPS 0.54 1.46 1.19 1.54 0.36 0.26 0.27 58.53%
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 0.15 0.49 0.63 0.55 0.64 0.13 0.14 4.69%
P/EPS 1.56 4.98 8.66 8.92 10.93 0.48 0.47 122.02%
EY 64.28 20.10 11.54 11.21 9.15 209.86 213.28 -54.94%
DY 3.85 1.29 1.07 1.32 0.78 4.79 5.15 -17.58%
P/NAPS 0.40 1.25 1.71 1.48 0.34 0.29 0.37 5.31%

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