[KINSTEL] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
20-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 471,741 422,510 326,620 81,014 79.81%
PBT 23,725 22,921 13,804 2,665 107.11%
Tax -1,068 -1,930 -2,800 -268 58.47%
NP 22,657 20,991 11,004 2,397 111.29%
-
NP to SH 22,657 20,991 11,004 2,397 111.29%
-
Tax Rate 4.50% 8.42% 20.28% 10.06% -
Total Cost 449,084 401,519 315,616 78,617 78.66%
-
Net Worth 148,793 118,728 100,840 46,635 47.16%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 148,793 118,728 100,840 46,635 47.16%
NOSH 80,866 59,964 60,024 46,635 20.11%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 4.80% 4.97% 3.37% 2.96% -
ROE 15.23% 17.68% 10.91% 5.14% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 583.36 704.61 544.15 173.72 49.69%
EPS 28.02 35.01 18.33 5.14 75.90%
DPS 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.98 1.68 1.00 22.51%
Adjusted Per Share Value based on latest NOSH - 46,635
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 44.97 40.28 31.14 7.72 79.83%
EPS 2.16 2.00 1.05 0.23 110.83%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.1418 0.1132 0.0961 0.0445 47.10%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/05 30/09/04 30/09/03 - -
Price 0.20 0.34 0.30 0.00 -
P/RPS 0.03 0.05 0.06 0.00 -
P/EPS 0.71 0.97 1.64 0.00 -
EY 140.09 102.96 61.11 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.17 0.18 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/11/05 29/11/04 28/11/03 - -
Price 0.19 0.36 0.36 0.00 -
P/RPS 0.03 0.05 0.07 0.00 -
P/EPS 0.68 1.03 1.96 0.00 -
EY 147.46 97.24 50.92 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.18 0.21 0.00 -

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
Post a Comment