[KINSTEL] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -22.86%
YoY- 15.69%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 551,481 471,741 461,472 430,917 418,499 422,510 388,523 26.22%
PBT 20,515 23,725 22,538 20,859 26,902 22,921 20,980 -1.47%
Tax -620 -1,068 -856 -1,196 -1,411 -1,930 -2,517 -60.60%
NP 19,895 22,657 21,682 19,663 25,491 20,991 18,463 5.09%
-
NP to SH 19,895 22,657 21,682 19,663 25,491 20,991 18,463 5.09%
-
Tax Rate 3.02% 4.50% 3.80% 5.73% 5.24% 8.42% 12.00% -
Total Cost 531,586 449,084 439,790 411,254 393,008 401,519 370,060 27.22%
-
Net Worth 112,102 148,793 125,779 129,543 125,379 118,728 117,030 -2.81%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 2,997 - - - - - - -
Div Payout % 15.07% - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 112,102 148,793 125,779 129,543 125,379 118,728 117,030 -2.81%
NOSH 59,947 80,866 68,358 59,973 59,990 59,964 60,015 -0.07%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.61% 4.80% 4.70% 4.56% 6.09% 4.97% 4.75% -
ROE 17.75% 15.23% 17.24% 15.18% 20.33% 17.68% 15.78% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 919.93 583.36 675.08 718.51 697.61 704.61 647.37 26.31%
EPS 33.19 28.02 31.72 32.79 42.49 35.01 30.76 5.18%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.84 1.84 2.16 2.09 1.98 1.95 -2.74%
Adjusted Per Share Value based on latest NOSH - 59,973
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 52.57 44.97 43.99 41.08 39.90 40.28 37.04 26.21%
EPS 1.90 2.16 2.07 1.87 2.43 2.00 1.76 5.22%
DPS 0.29 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1069 0.1418 0.1199 0.1235 0.1195 0.1132 0.1116 -2.82%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.18 0.20 0.22 0.25 0.36 0.34 0.36 -
P/RPS 0.02 0.03 0.03 0.03 0.05 0.05 0.06 -51.82%
P/EPS 0.54 0.71 0.69 0.76 0.85 0.97 1.17 -40.19%
EY 184.37 140.09 144.17 131.14 118.03 102.96 85.45 66.74%
DY 27.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.11 0.12 0.12 0.17 0.17 0.18 -32.34%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 02/03/06 24/11/05 29/08/05 30/05/05 28/02/05 29/11/04 26/08/04 -
Price 0.18 0.19 0.17 0.22 0.35 0.36 0.33 -
P/RPS 0.02 0.03 0.03 0.03 0.05 0.05 0.05 -45.62%
P/EPS 0.54 0.68 0.54 0.67 0.82 1.03 1.07 -36.53%
EY 184.37 147.46 186.58 149.03 121.41 97.24 93.22 57.36%
DY 27.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.10 0.09 0.10 0.17 0.18 0.17 -29.72%

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