[KINSTEL] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 13.91%
YoY- -26.68%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 1,249,672 551,481 509,166 485,106 460,612 453,744 438,177 101.23%
PBT 31,788 20,515 23,024 21,298 18,420 26,188 27,260 10.79%
Tax -1,680 -620 -1,101 -366 -44 -1,165 -1,558 5.15%
NP 30,108 19,895 21,922 20,932 18,376 25,023 25,701 11.13%
-
NP to SH 30,108 19,895 21,922 20,932 18,376 25,023 25,701 11.13%
-
Tax Rate 5.29% 3.02% 4.78% 1.72% 0.24% 4.45% 5.72% -
Total Cost 1,219,564 531,586 487,244 464,174 442,236 428,721 412,476 106.13%
-
Net Worth 213,485 174,501 148,737 125,701 129,543 124,785 118,787 47.87%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 4,665 - - - 2,999 - -
Div Payout % - 23.45% - - - 11.99% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 213,485 174,501 148,737 125,701 129,543 124,785 118,787 47.87%
NOSH 110,043 93,316 80,835 68,315 59,973 59,992 59,993 49.90%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 2.41% 3.61% 4.31% 4.31% 3.99% 5.51% 5.87% -
ROE 14.10% 11.40% 14.74% 16.65% 14.19% 20.05% 21.64% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1,135.61 590.98 629.88 710.09 768.02 756.33 730.37 34.24%
EPS 27.36 21.32 27.12 30.64 30.64 41.71 42.84 -25.85%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.94 1.87 1.84 1.84 2.16 2.08 1.98 -1.35%
Adjusted Per Share Value based on latest NOSH - 68,358
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 119.13 52.57 48.54 46.24 43.91 43.25 41.77 101.24%
EPS 2.87 1.90 2.09 2.00 1.75 2.39 2.45 11.13%
DPS 0.00 0.44 0.00 0.00 0.00 0.29 0.00 -
NAPS 0.2035 0.1664 0.1418 0.1198 0.1235 0.119 0.1132 47.89%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.21 0.18 0.20 0.22 0.25 0.36 0.34 -
P/RPS 0.02 0.03 0.03 0.03 0.03 0.05 0.05 -45.74%
P/EPS 0.77 0.84 0.74 0.72 0.82 0.86 0.79 -1.69%
EY 130.29 118.44 135.60 139.27 122.56 115.86 126.00 2.25%
DY 0.00 27.78 0.00 0.00 0.00 13.89 0.00 -
P/NAPS 0.11 0.10 0.11 0.12 0.12 0.17 0.17 -25.20%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 02/03/06 24/11/05 29/08/05 30/05/05 28/02/05 29/11/04 -
Price 0.21 0.18 0.19 0.17 0.22 0.35 0.36 -
P/RPS 0.02 0.03 0.03 0.02 0.03 0.05 0.05 -45.74%
P/EPS 0.77 0.84 0.70 0.55 0.72 0.84 0.84 -5.64%
EY 130.29 118.44 142.74 180.24 139.27 119.17 119.00 6.23%
DY 0.00 27.78 0.00 0.00 0.00 14.29 0.00 -
P/NAPS 0.11 0.10 0.10 0.09 0.10 0.17 0.18 -28.00%

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