[KINSTEL] QoQ TTM Result on 31-Mar-2009 [#1]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	1,991,181	1,914,557	2,301,787	2,314,715	2,457,857	2,680,152	2,417,598	-12.10%
YoY %	4.00%	-16.82%	-0.56%	-5.82%	-8.29%	10.86%	-	-
Horiz. %	82.36%	79.19%	95.21%	95.74%	101.67%	110.86%	100.00%	-
PBT	-67,388	-525,726	-439,920	-182,882	10,301	444,945	412,671	-
YoY %	87.18%	-19.50%	-140.55%	-1,875.38%	-97.68%	7.82%	-	-
Horiz. %	-16.33%	-127.40%	-106.60%	-44.32%	2.50%	107.82%	100.00%	-
Tax	51,865	75,665	68,982	55,818	40,236	7,240	-563	-
YoY %	-31.45%	9.69%	23.58%	38.73%	455.75%	1,385.97%	-	-
Horiz. %	-9,212.26%	-13,439.61%	-12,252.58%	-9,914.39%	-7,146.71%	-1,285.97%	100.00%	-
NP	-15,523	-450,061	-370,938	-127,064	50,537	452,185	412,108	-
YoY %	96.55%	-21.33%	-191.93%	-351.43%	-88.82%	9.72%	-	-
Horiz. %	-3.77%	-109.21%	-90.01%	-30.83%	12.26%	109.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,942	-225,678	-187,477	-76,275	20,102	256,039	238,527	-81.43%
YoY %	108.39%	-20.38%	-145.79%	-479.44%	-92.15%	7.34%	-	-
Horiz. %	7.94%	-94.61%	-78.60%	-31.98%	8.43%	107.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	-390.60%	-1.63%	0.14%	-
YoY %	-	-	-	-	-23,863.19%	-1,264.29%	-	-
Horiz. %	-	-	-	-	-279,000.00%	-1,164.29%	100.00%	-
Total Cost	2,006,704	2,364,618	2,672,725	2,441,779	2,407,320	2,227,967	2,005,490	0.04%
YoY %	-15.14%	-11.53%	9.46%	1.43%	8.05%	11.09%	-	-
Horiz. %	100.06%	117.91%	133.27%	121.75%	120.04%	111.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	794,325	755,936	741,997	754,074	797,080	1,000,397	947,673	-11.07%
YoY %	5.08%	1.88%	-1.60%	-5.40%	-20.32%	5.56%	-	-
Horiz. %	83.82%	79.77%	78.30%	79.57%	84.11%	105.56%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	9,344	15,756	15,756	15,756	15,756	15,333	15,333	-28.05%
YoY %	-40.70%	0.00%	0.00%	0.00%	2.76%	0.00%	-	-
Horiz. %	60.94%	102.76%	102.76%	102.76%	102.76%	100.00%	100.00%	-
Div Payout %	49.33%	0.00%	0.00%	0.00%	78.38%	5.99%	6.43%	-
YoY %	0.00%	0.00%	0.00%	0.00%	1,208.51%	-6.84%	-	-
Horiz. %	767.19%	0.00%	0.00%	0.00%	1,218.97%	93.16%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	794,325	755,936	741,997	754,074	797,080	1,000,397	947,673	-11.07%
YoY %	5.08%	1.88%	-1.60%	-5.40%	-20.32%	5.56%	-	-
Horiz. %	83.82%	79.77%	78.30%	79.57%	84.11%	105.56%	100.00%	-
NOSH	934,499	933,254	916,046	919,603	926,838	926,293	920,071	1.03%
YoY %	0.13%	1.88%	-0.39%	-0.78%	0.06%	0.68%	-	-
Horiz. %	101.57%	101.43%	99.56%	99.95%	100.74%	100.68%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	-0.78%	-23.51%	-16.12%	-5.49%	2.06%	16.87%	17.05%	-
YoY %	96.68%	-45.84%	-193.62%	-366.50%	-87.79%	-1.06%	-	-
Horiz. %	-4.57%	-137.89%	-94.55%	-32.20%	12.08%	98.94%	100.00%	-
ROE	2.38%	-29.85%	-25.27%	-10.12%	2.52%	25.59%	25.17%	-
YoY %	107.97%	-18.12%	-149.70%	-501.59%	-90.15%	1.67%	-	-
Horiz. %	9.46%	-118.59%	-100.40%	-40.21%	10.01%	101.67%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	213.07	205.15	251.27	251.71	265.19	289.34	262.76	-13.00%
YoY %	3.86%	-18.35%	-0.17%	-5.08%	-8.35%	10.12%	-	-
Horiz. %	81.09%	78.08%	95.63%	95.79%	100.92%	110.12%	100.00%	-
EPS	2.03	-24.18	-20.47	-8.29	2.17	27.64	25.92	-81.60%
YoY %	108.40%	-18.12%	-146.92%	-482.03%	-92.15%	6.64%	-	-
Horiz. %	7.83%	-93.29%	-78.97%	-31.98%	8.37%	106.64%	100.00%	-
DPS	1.00	1.70	1.70	1.70	1.70	1.66	1.67	-28.89%
YoY %	-41.18%	0.00%	0.00%	0.00%	2.41%	-0.60%	-	-
Horiz. %	59.88%	101.80%	101.80%	101.80%	101.80%	99.40%	100.00%	-
NAPS	0.85	0.81	0.81	0.82	0.86	1.08	1.03	-11.98%
YoY %	4.94%	0.00%	-1.22%	-4.65%	-20.37%	4.85%	-	-
Horiz. %	82.52%	78.64%	78.64%	79.61%	83.50%	104.85%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 919,603
RPS	189.82	182.51	219.43	220.66	234.30	255.50	230.47	-12.10%
YoY %	4.01%	-16.83%	-0.56%	-5.82%	-8.30%	10.86%	-	-
Horiz. %	82.36%	79.19%	95.21%	95.74%	101.66%	110.86%	100.00%	-
EPS	1.81	-21.51	-17.87	-7.27	1.92	24.41	22.74	-81.41%
YoY %	108.41%	-20.37%	-145.80%	-478.65%	-92.13%	7.34%	-	-
Horiz. %	7.96%	-94.59%	-78.58%	-31.97%	8.44%	107.34%	100.00%	-
DPS	0.89	1.50	1.50	1.50	1.50	1.46	1.46	-28.04%
YoY %	-40.67%	0.00%	0.00%	0.00%	2.74%	0.00%	-	-
Horiz. %	60.96%	102.74%	102.74%	102.74%	102.74%	100.00%	100.00%	-
NAPS	0.7572	0.7206	0.7073	0.7189	0.7598	0.9537	0.9034	-11.07%
YoY %	5.08%	1.88%	-1.61%	-5.38%	-20.33%	5.57%	-	-
Horiz. %	83.82%	79.77%	78.29%	79.58%	84.10%	105.57%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	0.91	0.94	0.88	0.38	0.43	0.58	1.50	-
P/RPS	0.43	0.46	0.35	0.15	0.16	0.20	0.57	-17.08%
YoY %	-6.52%	31.43%	133.33%	-6.25%	-20.00%	-64.91%	-	-
Horiz. %	75.44%	80.70%	61.40%	26.32%	28.07%	35.09%	100.00%	-
P/EPS	44.89	-3.89	-4.30	-4.58	19.83	2.10	5.79	290.26%
YoY %	1,253.98%	9.53%	6.11%	-123.10%	844.29%	-63.73%	-	-
Horiz. %	775.30%	-67.18%	-74.27%	-79.10%	342.49%	36.27%	100.00%	-
EY	2.23	-25.73	-23.26	-21.83	5.04	47.66	17.28	-74.36%
YoY %	108.67%	-10.62%	-6.55%	-533.13%	-89.43%	175.81%	-	-
Horiz. %	12.91%	-148.90%	-134.61%	-126.33%	29.17%	275.81%	100.00%	-
DY	1.10	1.81	1.93	4.47	3.95	2.85	1.11	-0.59%
YoY %	-39.23%	-6.22%	-56.82%	13.16%	38.60%	156.76%	-	-
Horiz. %	99.10%	163.06%	173.87%	402.70%	355.86%	256.76%	100.00%	-
P/NAPS	1.07	1.16	1.09	0.46	0.50	0.54	1.46	-18.66%
YoY %	-7.76%	6.42%	136.96%	-8.00%	-7.41%	-63.01%	-	-
Horiz. %	73.29%	79.45%	74.66%	31.51%	34.25%	36.99%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	06/11/09	19/08/09	18/05/09	26/02/09	26/11/08	04/08/08	-
Price	1.00	0.96	0.94	0.80	0.41	0.43	1.29	-
P/RPS	0.47	0.47	0.37	0.32	0.15	0.15	0.49	-2.73%
YoY %	0.00%	27.03%	15.62%	113.33%	0.00%	-69.39%	-	-
Horiz. %	95.92%	95.92%	75.51%	65.31%	30.61%	30.61%	100.00%	-
P/EPS	49.33	-3.97	-4.59	-9.65	18.90	1.56	4.98	359.31%
YoY %	1,342.57%	13.51%	52.44%	-151.06%	1,111.54%	-68.67%	-	-
Horiz. %	990.56%	-79.72%	-92.17%	-193.78%	379.52%	31.33%	100.00%	-
EY	2.03	-25.19	-21.77	-10.37	5.29	64.28	20.10	-78.22%
YoY %	108.06%	-15.71%	-109.93%	-296.03%	-91.77%	219.80%	-	-
Horiz. %	10.10%	-125.32%	-108.31%	-51.59%	26.32%	319.80%	100.00%	-
DY	1.00	1.77	1.81	2.13	4.15	3.85	1.29	-15.57%
YoY %	-43.50%	-2.21%	-15.02%	-48.67%	7.79%	198.45%	-	-
Horiz. %	77.52%	137.21%	140.31%	165.12%	321.71%	298.45%	100.00%	-
P/NAPS	1.18	1.19	1.16	0.98	0.48	0.40	1.25	-3.75%
YoY %	-0.84%	2.59%	18.37%	104.17%	20.00%	-68.00%	-	-
Horiz. %	94.40%	95.20%	92.80%	78.40%	38.40%	32.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos