[KINSTEL] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -166.59%
YoY- -286.91%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 407,933 0 1,999,306 1,688,494 1,991,181 2,457,857 2,129,886 -19.77%
PBT 73,586 0 -308,082 -95,850 -67,388 10,301 221,033 -13.63%
Tax -67,838 0 -25,837 -4,228 51,865 40,236 -2,127 58.65%
NP 5,748 0 -333,919 -100,078 -15,523 50,537 218,906 -38.44%
-
NP to SH 59,055 0 -131,328 -35,405 18,942 20,102 130,453 -10.02%
-
Tax Rate 92.19% - - - - -390.60% 0.96% -
Total Cost 402,185 0 2,333,225 1,788,572 2,006,704 2,407,320 1,910,980 -18.75%
-
Net Worth 443,263 -66,742 641,102 766,346 794,325 797,080 784,698 -7.33%
Dividend
30/06/15 30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - 9,461 9,344 15,756 15,333 -
Div Payout % - - - 0.00% 49.33% 78.38% 11.75% -
Equity
30/06/15 30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 443,263 -66,742 641,102 766,346 794,325 797,080 784,698 -7.33%
NOSH 1,044,201 1,041,223 1,017,623 946,106 934,499 926,838 901,952 1.97%
Ratio Analysis
30/06/15 30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 1.41% 0.00% -16.70% -5.93% -0.78% 2.06% 10.28% -
ROE 13.32% 0.00% -20.48% -4.62% 2.38% 2.52% 16.62% -
Per Share
30/06/15 30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 39.07 0.00 196.47 178.47 213.07 265.19 236.14 -21.32%
EPS 5.66 0.00 -12.91 -3.74 2.03 2.17 14.46 -11.75%
DPS 0.00 0.00 0.00 1.00 1.00 1.70 1.70 -
NAPS 0.4245 -0.0641 0.63 0.81 0.85 0.86 0.87 -9.12%
Adjusted Per Share Value based on latest NOSH - 946,106
30/06/15 30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 38.89 0.00 190.59 160.96 189.82 234.30 203.04 -19.77%
EPS 5.63 0.00 -12.52 -3.38 1.81 1.92 12.44 -10.02%
DPS 0.00 0.00 0.00 0.90 0.89 1.50 1.46 -
NAPS 0.4226 -0.0636 0.6112 0.7305 0.7572 0.7598 0.748 -7.32%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 30/06/15 30/06/14 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.155 0.155 0.50 0.87 0.91 0.43 1.34 -
P/RPS 0.40 0.00 0.25 0.49 0.43 0.16 0.57 -4.61%
P/EPS 2.74 0.00 -3.87 -23.25 44.89 19.83 9.26 -14.98%
EY 36.49 0.00 -25.81 -4.30 2.23 5.04 10.79 17.63%
DY 0.00 0.00 0.00 1.15 1.10 3.95 1.27 -
P/NAPS 0.37 0.00 0.79 1.07 1.07 0.50 1.54 -17.31%
Price Multiplier on Announcement Date
30/06/15 30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 02/09/15 29/08/14 29/02/12 28/02/11 25/02/10 26/02/09 26/02/08 -
Price 0.14 0.21 0.52 0.83 1.00 0.41 1.29 -
P/RPS 0.36 0.00 0.26 0.47 0.47 0.15 0.55 -5.49%
P/EPS 2.48 0.00 -4.03 -22.18 49.33 18.90 8.92 -15.68%
EY 40.40 0.00 -24.82 -4.51 2.03 5.29 11.21 18.63%
DY 0.00 0.00 0.00 1.20 1.00 4.15 1.32 -
P/NAPS 0.33 0.00 0.83 1.02 1.18 0.48 1.48 -18.13%

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