[KINSTEL] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 108.39%
YoY- -5.77%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 0 1,999,306 1,688,494 1,991,181 2,457,857 2,129,886 1,213,467 -
PBT 0 -308,082 -95,850 -67,388 10,301 221,033 435,736 -
Tax 0 -25,837 -4,228 51,865 40,236 -2,127 -6,335 -
NP 0 -333,919 -100,078 -15,523 50,537 218,906 429,401 -
-
NP to SH 0 -131,328 -35,405 18,942 20,102 130,453 383,774 -
-
Tax Rate - - - - -390.60% 0.96% 1.45% -
Total Cost 0 2,333,225 1,788,572 2,006,704 2,407,320 1,910,980 784,066 -
-
Net Worth -66,742 641,102 766,346 794,325 797,080 784,698 520,125 -
Dividend
30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - 9,461 9,344 15,756 15,333 9,752 -
Div Payout % - - 0.00% 49.33% 78.38% 11.75% 2.54% -
Equity
30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth -66,742 641,102 766,346 794,325 797,080 784,698 520,125 -
NOSH 1,041,223 1,017,623 946,106 934,499 926,838 901,952 130,031 31.96%
Ratio Analysis
30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.00% -16.70% -5.93% -0.78% 2.06% 10.28% 35.39% -
ROE 0.00% -20.48% -4.62% 2.38% 2.52% 16.62% 73.78% -
Per Share
30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 0.00 196.47 178.47 213.07 265.19 236.14 933.21 -
EPS 0.00 -12.91 -3.74 2.03 2.17 14.46 295.14 -
DPS 0.00 0.00 1.00 1.00 1.70 1.70 7.50 -
NAPS -0.0641 0.63 0.81 0.85 0.86 0.87 4.00 -
Adjusted Per Share Value based on latest NOSH - 934,499
30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 0.00 190.59 160.96 189.82 234.30 203.04 115.68 -
EPS 0.00 -12.52 -3.38 1.81 1.92 12.44 36.58 -
DPS 0.00 0.00 0.90 0.89 1.50 1.46 0.93 -
NAPS -0.0636 0.6112 0.7305 0.7572 0.7598 0.748 0.4958 -
Price Multiplier on Financial Quarter End Date
30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/06/14 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.155 0.50 0.87 0.91 0.43 1.34 0.33 -
P/RPS 0.00 0.25 0.49 0.43 0.16 0.57 0.04 -
P/EPS 0.00 -3.87 -23.25 44.89 19.83 9.26 0.11 -
EY 0.00 -25.81 -4.30 2.23 5.04 10.79 894.36 -
DY 0.00 0.00 1.15 1.10 3.95 1.27 22.73 -
P/NAPS 0.00 0.79 1.07 1.07 0.50 1.54 0.08 -
Price Multiplier on Announcement Date
30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 29/08/14 29/02/12 28/02/11 25/02/10 26/02/09 26/02/08 01/03/07 -
Price 0.21 0.52 0.83 1.00 0.41 1.29 0.80 -
P/RPS 0.00 0.26 0.47 0.47 0.15 0.55 0.09 -
P/EPS 0.00 -4.03 -22.18 49.33 18.90 8.92 0.27 -
EY 0.00 -24.82 -4.51 2.03 5.29 11.21 368.92 -
DY 0.00 0.00 1.20 1.00 4.15 1.32 9.37 -
P/NAPS 0.00 0.83 1.02 1.18 0.48 1.48 0.20 -

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