[KINSTEL] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 4.73%
YoY- -14.7%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,100,786 1,249,672 551,481 509,166 485,106 460,612 453,744 80.84%
PBT 29,204 31,788 20,515 23,024 21,298 18,420 26,188 7.55%
Tax -2,354 -1,680 -620 -1,101 -366 -44 -1,165 60.03%
NP 26,850 30,108 19,895 21,922 20,932 18,376 25,023 4.82%
-
NP to SH 26,850 30,108 19,895 21,922 20,932 18,376 25,023 4.82%
-
Tax Rate 8.06% 5.29% 3.02% 4.78% 1.72% 0.24% 4.45% -
Total Cost 1,073,936 1,219,564 531,586 487,244 464,174 442,236 428,721 84.75%
-
Net Worth 218,981 213,485 174,501 148,737 125,701 129,543 124,785 45.63%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 4,665 - - - 2,999 -
Div Payout % - - 23.45% - - - 11.99% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 218,981 213,485 174,501 148,737 125,701 129,543 124,785 45.63%
NOSH 110,040 110,043 93,316 80,835 68,315 59,973 59,992 50.01%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.44% 2.41% 3.61% 4.31% 4.31% 3.99% 5.51% -
ROE 12.26% 14.10% 11.40% 14.74% 16.65% 14.19% 20.05% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1,000.34 1,135.61 590.98 629.88 710.09 768.02 756.33 20.55%
EPS 24.40 27.36 21.32 27.12 30.64 30.64 41.71 -30.12%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.99 1.94 1.87 1.84 1.84 2.16 2.08 -2.91%
Adjusted Per Share Value based on latest NOSH - 80,866
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 104.94 119.13 52.57 48.54 46.24 43.91 43.25 80.85%
EPS 2.56 2.87 1.90 2.09 2.00 1.75 2.39 4.70%
DPS 0.00 0.00 0.44 0.00 0.00 0.00 0.29 -
NAPS 0.2088 0.2035 0.1664 0.1418 0.1198 0.1235 0.119 45.62%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.23 0.21 0.18 0.20 0.22 0.25 0.36 -
P/RPS 0.02 0.02 0.03 0.03 0.03 0.03 0.05 -45.80%
P/EPS 0.94 0.77 0.84 0.74 0.72 0.82 0.86 6.12%
EY 106.09 130.29 118.44 135.60 139.27 122.56 115.86 -5.71%
DY 0.00 0.00 27.78 0.00 0.00 0.00 13.89 -
P/NAPS 0.12 0.11 0.10 0.11 0.12 0.12 0.17 -20.77%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 02/03/06 24/11/05 29/08/05 30/05/05 28/02/05 -
Price 0.27 0.21 0.18 0.19 0.17 0.22 0.35 -
P/RPS 0.03 0.02 0.03 0.03 0.02 0.03 0.05 -28.92%
P/EPS 1.11 0.77 0.84 0.70 0.55 0.72 0.84 20.48%
EY 90.37 130.29 118.44 142.74 180.24 139.27 119.17 -16.88%
DY 0.00 0.00 27.78 0.00 0.00 0.00 14.29 -
P/NAPS 0.14 0.11 0.10 0.10 0.09 0.10 0.17 -12.17%

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