[KINSTEL] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -11.82%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 410,940 342,755 331,837 307,624 375,464 324,095 328,470 16.09%
PBT 42,592 13,081 14,140 14,228 16,936 12,006 11,742 135.89%
Tax -904 -3,380 -3,492 -3,202 -4,432 -736 -740 14.26%
NP 41,688 9,701 10,648 11,026 12,504 11,270 11,002 142.85%
-
NP to SH 41,688 9,701 10,648 11,026 12,504 11,270 11,002 142.85%
-
Tax Rate 2.12% 25.84% 24.70% 22.50% 26.17% 6.13% 6.30% -
Total Cost 369,252 333,054 321,189 296,598 362,960 312,825 317,468 10.58%
-
Net Worth 113,399 102,569 100,799 100,181 97,799 90,499 83,080 23.02%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 113,399 102,569 100,799 100,181 97,799 90,499 83,080 23.02%
NOSH 59,999 59,981 59,999 59,989 59,999 49,999 46,674 18.20%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 10.14% 2.83% 3.21% 3.58% 3.33% 3.48% 3.35% -
ROE 36.76% 9.46% 10.56% 11.01% 12.79% 12.45% 13.24% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 684.90 571.43 553.06 512.80 625.77 648.19 703.75 -1.79%
EPS 69.48 16.17 17.75 18.38 20.84 22.54 23.57 105.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.71 1.68 1.67 1.63 1.81 1.78 4.07%
Adjusted Per Share Value based on latest NOSH - 59,974
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 39.17 32.67 31.63 29.33 35.79 30.90 31.31 16.08%
EPS 3.97 0.92 1.02 1.05 1.19 1.07 1.05 142.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1081 0.0978 0.0961 0.0955 0.0932 0.0863 0.0792 23.02%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 - -
Price 0.37 0.35 0.30 0.34 0.30 0.29 0.00 -
P/RPS 0.05 0.06 0.05 0.07 0.05 0.04 0.00 -
P/EPS 0.53 2.16 1.69 1.85 1.44 1.29 0.00 -
EY 187.78 46.21 59.16 54.06 69.47 77.72 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.18 0.20 0.18 0.16 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 26/02/04 28/11/03 29/08/03 28/05/03 26/02/03 20/11/02 -
Price 0.37 0.37 0.36 0.33 0.31 0.32 0.00 -
P/RPS 0.05 0.06 0.07 0.06 0.05 0.05 0.00 -
P/EPS 0.53 2.29 2.03 1.80 1.49 1.42 0.00 -
EY 187.78 43.71 49.30 55.70 67.23 70.44 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.21 0.20 0.19 0.18 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