[KINSTEL] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -9.98%
YoY- 141.37%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 485,106 460,612 453,744 438,177 399,160 410,940 342,755 26.08%
PBT 21,298 18,420 26,188 27,260 30,026 42,592 13,081 38.43%
Tax -366 -44 -1,165 -1,558 -1,476 -904 -3,380 -77.31%
NP 20,932 18,376 25,023 25,701 28,550 41,688 9,701 67.05%
-
NP to SH 20,932 18,376 25,023 25,701 28,550 41,688 9,701 67.05%
-
Tax Rate 1.72% 0.24% 4.45% 5.72% 4.92% 2.12% 25.84% -
Total Cost 464,174 442,236 428,721 412,476 370,610 369,252 333,054 24.79%
-
Net Worth 125,701 129,543 124,785 118,787 117,008 113,399 102,569 14.53%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 2,999 - - - - -
Div Payout % - - 11.99% - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 125,701 129,543 124,785 118,787 117,008 113,399 102,569 14.53%
NOSH 68,315 59,973 59,992 59,993 60,004 59,999 59,981 9.06%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.31% 3.99% 5.51% 5.87% 7.15% 10.14% 2.83% -
ROE 16.65% 14.19% 20.05% 21.64% 24.40% 36.76% 9.46% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 710.09 768.02 756.33 730.37 665.22 684.90 571.43 15.59%
EPS 30.64 30.64 41.71 42.84 47.58 69.48 16.17 53.18%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 2.16 2.08 1.98 1.95 1.89 1.71 5.01%
Adjusted Per Share Value based on latest NOSH - 59,964
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 46.24 43.91 43.25 41.77 38.05 39.17 32.67 26.08%
EPS 2.00 1.75 2.39 2.45 2.72 3.97 0.92 67.89%
DPS 0.00 0.00 0.29 0.00 0.00 0.00 0.00 -
NAPS 0.1198 0.1235 0.119 0.1132 0.1115 0.1081 0.0978 14.49%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.22 0.25 0.36 0.34 0.36 0.37 0.35 -
P/RPS 0.03 0.03 0.05 0.05 0.05 0.05 0.06 -37.03%
P/EPS 0.72 0.82 0.86 0.79 0.76 0.53 2.16 -51.95%
EY 139.27 122.56 115.86 126.00 132.17 187.78 46.21 108.78%
DY 0.00 0.00 13.89 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.12 0.17 0.17 0.18 0.20 0.20 -28.88%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 30/05/05 28/02/05 29/11/04 26/08/04 31/05/04 26/02/04 -
Price 0.17 0.22 0.35 0.36 0.33 0.37 0.37 -
P/RPS 0.02 0.03 0.05 0.05 0.05 0.05 0.06 -51.95%
P/EPS 0.55 0.72 0.84 0.84 0.69 0.53 2.29 -61.39%
EY 180.24 139.27 119.17 119.00 144.18 187.78 43.71 157.36%
DY 0.00 0.00 14.29 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.10 0.17 0.18 0.17 0.20 0.22 -44.92%

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