[KINSTEL] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -10.82%
YoY- 28.27%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 1,853,888 1,213,464 1,042,438 1,100,786 1,249,672 551,481 509,166 136.85%
PBT 191,884 435,736 533,941 29,204 31,788 20,515 23,024 311.59%
Tax -13,420 -6,335 -2,573 -2,354 -1,680 -620 -1,101 430.44%
NP 178,464 429,401 531,368 26,850 30,108 19,895 21,922 305.19%
-
NP to SH 108,972 384,328 489,028 26,850 30,108 19,895 21,922 191.55%
-
Tax Rate 6.99% 1.45% 0.48% 8.06% 5.29% 3.02% 4.78% -
Total Cost 1,675,424 784,063 511,070 1,073,936 1,219,564 531,586 487,244 127.98%
-
Net Worth 681,074 499,207 466,668 218,981 213,485 174,501 148,737 176.00%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 9,750 - - - 4,665 - -
Div Payout % - 2.54% - - - 23.45% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 681,074 499,207 466,668 218,981 213,485 174,501 148,737 176.00%
NOSH 171,988 130,001 116,667 110,040 110,043 93,316 80,835 65.50%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 9.63% 35.39% 50.97% 2.44% 2.41% 3.61% 4.31% -
ROE 16.00% 76.99% 104.79% 12.26% 14.10% 11.40% 14.74% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 1,077.91 933.42 893.52 1,000.34 1,135.61 590.98 629.88 43.11%
EPS 63.36 295.60 83.84 24.40 27.36 21.32 27.12 76.16%
DPS 0.00 7.50 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.96 3.84 4.00 1.99 1.94 1.87 1.84 66.77%
Adjusted Per Share Value based on latest NOSH - 110,037
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 176.73 115.68 99.37 104.94 119.13 52.57 48.54 136.85%
EPS 10.39 36.64 46.62 2.56 2.87 1.90 2.09 191.56%
DPS 0.00 0.93 0.00 0.00 0.00 0.44 0.00 -
NAPS 0.6493 0.4759 0.4449 0.2088 0.2035 0.1664 0.1418 176.00%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.81 0.33 0.23 0.23 0.21 0.18 0.20 -
P/RPS 0.08 0.04 0.03 0.02 0.02 0.03 0.03 92.41%
P/EPS 1.28 0.11 0.05 0.94 0.77 0.84 0.74 44.14%
EY 78.22 895.86 1,822.46 106.09 130.29 118.44 135.60 -30.72%
DY 0.00 22.73 0.00 0.00 0.00 27.78 0.00 -
P/NAPS 0.20 0.09 0.06 0.12 0.11 0.10 0.11 49.02%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 01/06/07 01/03/07 27/11/06 30/08/06 31/05/06 02/03/06 24/11/05 -
Price 1.10 0.80 0.24 0.27 0.21 0.18 0.19 -
P/RPS 0.10 0.09 0.03 0.03 0.02 0.03 0.03 123.30%
P/EPS 1.74 0.27 0.06 1.11 0.77 0.84 0.70 83.60%
EY 57.60 369.54 1,746.52 90.37 130.29 118.44 142.74 -45.42%
DY 0.00 9.38 0.00 0.00 0.00 27.78 0.00 -
P/NAPS 0.28 0.21 0.06 0.14 0.11 0.10 0.10 98.78%

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