[KINSTEL] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -3.43%
YoY- -3.22%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 399,160 410,940 342,755 331,837 307,624 375,464 324,095 14.91%
PBT 30,026 42,592 13,081 14,140 14,228 16,936 12,006 84.34%
Tax -1,476 -904 -3,380 -3,492 -3,202 -4,432 -736 59.09%
NP 28,550 41,688 9,701 10,648 11,026 12,504 11,270 85.93%
-
NP to SH 28,550 41,688 9,701 10,648 11,026 12,504 11,270 85.93%
-
Tax Rate 4.92% 2.12% 25.84% 24.70% 22.50% 26.17% 6.13% -
Total Cost 370,610 369,252 333,054 321,189 296,598 362,960 312,825 11.97%
-
Net Worth 117,008 113,399 102,569 100,799 100,181 97,799 90,499 18.69%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 117,008 113,399 102,569 100,799 100,181 97,799 90,499 18.69%
NOSH 60,004 59,999 59,981 59,999 59,989 59,999 49,999 12.94%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 7.15% 10.14% 2.83% 3.21% 3.58% 3.33% 3.48% -
ROE 24.40% 36.76% 9.46% 10.56% 11.01% 12.79% 12.45% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 665.22 684.90 571.43 553.06 512.80 625.77 648.19 1.74%
EPS 47.58 69.48 16.17 17.75 18.38 20.84 22.54 64.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.89 1.71 1.68 1.67 1.63 1.81 5.09%
Adjusted Per Share Value based on latest NOSH - 60,024
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 38.05 39.17 32.67 31.63 29.33 35.79 30.90 14.89%
EPS 2.72 3.97 0.92 1.02 1.05 1.19 1.07 86.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1115 0.1081 0.0978 0.0961 0.0955 0.0932 0.0863 18.64%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.36 0.37 0.35 0.30 0.34 0.30 0.29 -
P/RPS 0.05 0.05 0.06 0.05 0.07 0.05 0.04 16.05%
P/EPS 0.76 0.53 2.16 1.69 1.85 1.44 1.29 -29.74%
EY 132.17 187.78 46.21 59.16 54.06 69.47 77.72 42.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.20 0.20 0.18 0.20 0.18 0.16 8.17%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 31/05/04 26/02/04 28/11/03 29/08/03 28/05/03 26/02/03 -
Price 0.33 0.37 0.37 0.36 0.33 0.31 0.32 -
P/RPS 0.05 0.05 0.06 0.07 0.06 0.05 0.05 0.00%
P/EPS 0.69 0.53 2.29 2.03 1.80 1.49 1.42 -38.21%
EY 144.18 187.78 43.71 49.30 55.70 67.23 70.44 61.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.20 0.22 0.21 0.20 0.19 0.18 -3.74%

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