[KINSTEL] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
21-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 4.37%
YoY- 323.58%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 2,333,960 2,129,886 2,040,241 1,895,642 1,853,888 1,213,464 1,042,438 71.06%
PBT 399,576 221,033 215,636 182,514 191,884 435,736 533,941 -17.55%
Tax 5,372 -2,127 -969 -682 -13,420 -6,335 -2,573 -
NP 404,948 218,906 214,666 181,832 178,464 429,401 531,368 -16.55%
-
NP to SH 246,464 130,453 129,786 113,732 108,972 384,328 489,028 -36.64%
-
Tax Rate -1.34% 0.96% 0.45% 0.37% 6.99% 1.45% 0.48% -
Total Cost 1,929,012 1,910,980 1,825,574 1,713,810 1,675,424 784,063 511,070 142.22%
-
Net Worth 837,413 793,768 3,727,914 714,114 681,074 499,207 466,668 47.61%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 15,334 - - - 9,750 - -
Div Payout % - 11.75% - - - 2.54% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 837,413 793,768 3,727,914 714,114 681,074 499,207 466,668 47.61%
NOSH 881,487 902,009 900,462 175,458 171,988 130,001 116,667 284.57%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 17.35% 10.28% 10.52% 9.59% 9.63% 35.39% 50.97% -
ROE 29.43% 16.43% 3.48% 15.93% 16.00% 76.99% 104.79% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 264.78 236.13 226.58 1,080.40 1,077.91 933.42 893.52 -55.51%
EPS 27.96 14.80 14.41 64.82 63.36 295.60 83.84 -51.87%
DPS 0.00 1.70 0.00 0.00 0.00 7.50 0.00 -
NAPS 0.95 0.88 4.14 4.07 3.96 3.84 4.00 -61.61%
Adjusted Per Share Value based on latest NOSH - 175,491
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 222.49 203.04 194.49 180.71 176.73 115.68 99.37 71.06%
EPS 23.50 12.44 12.37 10.84 10.39 36.64 46.62 -36.63%
DPS 0.00 1.46 0.00 0.00 0.00 0.93 0.00 -
NAPS 0.7983 0.7567 3.5538 0.6808 0.6493 0.4759 0.4449 47.60%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.13 1.34 1.47 1.05 0.81 0.33 0.23 -
P/RPS 0.43 0.57 0.65 0.10 0.08 0.04 0.03 489.10%
P/EPS 4.04 9.27 10.20 1.62 1.28 0.11 0.05 1764.00%
EY 24.74 10.79 9.80 61.73 78.22 895.86 1,822.46 -94.29%
DY 0.00 1.27 0.00 0.00 0.00 22.73 0.00 -
P/NAPS 1.19 1.52 0.36 0.26 0.20 0.09 0.06 631.37%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 26/02/08 27/11/07 21/09/07 01/06/07 01/03/07 27/11/06 -
Price 1.62 1.29 1.39 1.16 1.10 0.80 0.24 -
P/RPS 0.61 0.55 0.61 0.11 0.10 0.09 0.03 643.60%
P/EPS 5.79 8.92 9.64 1.79 1.74 0.27 0.06 1998.02%
EY 17.26 11.21 10.37 55.88 57.60 369.54 1,746.52 -95.38%
DY 0.00 1.32 0.00 0.00 0.00 9.38 0.00 -
P/NAPS 1.71 1.47 0.34 0.29 0.28 0.21 0.06 831.13%

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