[KINSTEL] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
01-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -95.19%
YoY- 392.41%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 454,034 377,410 599,705 431,635 169,606 89,866 93,877 30.01%
PBT 83,000 -375,338 59,306 35,280 3,247 6,457 2,476 79.46%
Tax 7,796 31,596 -1,400 -4,405 206 -242 -761 -
NP 90,796 -343,742 57,906 30,875 3,453 6,215 1,715 93.65%
-
NP to SH 41,796 -202,824 33,113 17,003 3,453 6,215 1,715 70.19%
-
Tax Rate -9.39% - 2.36% 12.49% -6.34% 3.75% 30.74% -
Total Cost 363,238 721,152 541,799 400,760 166,153 83,651 92,162 25.65%
-
Net Worth 794,325 797,080 784,698 520,125 112,102 125,379 59,907 53.78%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 9,344 15,756 15,333 9,752 2,997 - - -
Div Payout % 22.36% 0.00% 46.31% 57.36% 86.81% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 794,325 797,080 784,698 520,125 112,102 125,379 59,907 53.78%
NOSH 934,499 926,838 901,952 130,031 59,947 59,990 59,907 58.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 20.00% -91.08% 9.66% 7.15% 2.04% 6.92% 1.83% -
ROE 5.26% -25.45% 4.22% 3.27% 3.08% 4.96% 2.86% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 48.59 40.72 66.49 331.95 282.92 149.80 156.70 -17.71%
EPS 4.48 -21.88 4.20 13.08 5.76 10.36 2.86 7.75%
DPS 1.00 1.70 1.70 7.50 5.00 0.00 0.00 -
NAPS 0.85 0.86 0.87 4.00 1.87 2.09 1.00 -2.66%
Adjusted Per Share Value based on latest NOSH - 130,031
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 43.28 35.98 57.17 41.15 16.17 8.57 8.95 30.00%
EPS 3.98 -19.33 3.16 1.62 0.33 0.59 0.16 70.77%
DPS 0.89 1.50 1.46 0.93 0.29 0.00 0.00 -
NAPS 0.7572 0.7598 0.748 0.4958 0.1069 0.1195 0.0571 53.78%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.91 0.43 1.34 0.33 0.18 0.36 0.35 -
P/RPS 1.87 1.06 2.02 0.10 0.06 0.24 0.22 42.81%
P/EPS 20.35 -1.96 36.50 2.52 3.13 3.47 12.23 8.84%
EY 4.91 -50.89 2.74 39.62 32.00 28.78 8.18 -8.14%
DY 1.10 3.95 1.27 22.73 27.78 0.00 0.00 -
P/NAPS 1.07 0.50 1.54 0.08 0.10 0.17 0.35 20.45%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 26/02/08 01/03/07 02/03/06 28/02/05 26/02/04 -
Price 1.00 0.41 1.29 0.80 0.18 0.35 0.37 -
P/RPS 2.06 1.01 1.94 0.24 0.06 0.23 0.24 43.04%
P/EPS 22.36 -1.87 35.14 6.12 3.13 3.38 12.92 9.56%
EY 4.47 -53.37 2.85 16.35 32.00 29.60 7.74 -8.73%
DY 1.00 4.15 1.32 9.38 27.78 0.00 0.00 -
P/NAPS 1.18 0.48 1.48 0.20 0.10 0.17 0.37 21.30%

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