[KINSTEL] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 1721.33%
YoY- 2130.7%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,895,642 1,853,888 1,213,464 1,042,438 1,100,786 1,249,672 551,481 128.27%
PBT 182,514 191,884 435,736 533,941 29,204 31,788 20,515 331.07%
Tax -682 -13,420 -6,335 -2,573 -2,354 -1,680 -620 6.57%
NP 181,832 178,464 429,401 531,368 26,850 30,108 19,895 338.91%
-
NP to SH 113,732 108,972 384,328 489,028 26,850 30,108 19,895 220.73%
-
Tax Rate 0.37% 6.99% 1.45% 0.48% 8.06% 5.29% 3.02% -
Total Cost 1,713,810 1,675,424 784,063 511,070 1,073,936 1,219,564 531,586 118.70%
-
Net Worth 714,114 681,074 499,207 466,668 218,981 213,485 174,501 156.50%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 9,750 - - - 4,665 -
Div Payout % - - 2.54% - - - 23.45% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 714,114 681,074 499,207 466,668 218,981 213,485 174,501 156.50%
NOSH 175,458 171,988 130,001 116,667 110,040 110,043 93,316 52.51%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.59% 9.63% 35.39% 50.97% 2.44% 2.41% 3.61% -
ROE 15.93% 16.00% 76.99% 104.79% 12.26% 14.10% 11.40% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1,080.40 1,077.91 933.42 893.52 1,000.34 1,135.61 590.98 49.67%
EPS 64.82 63.36 295.60 83.84 24.40 27.36 21.32 110.29%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 5.00 -
NAPS 4.07 3.96 3.84 4.00 1.99 1.94 1.87 68.18%
Adjusted Per Share Value based on latest NOSH - 116,668
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 180.71 176.73 115.68 99.37 104.94 119.13 52.57 128.28%
EPS 10.84 10.39 36.64 46.62 2.56 2.87 1.90 220.30%
DPS 0.00 0.00 0.93 0.00 0.00 0.00 0.44 -
NAPS 0.6808 0.6493 0.4759 0.4449 0.2088 0.2035 0.1664 156.46%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.05 0.81 0.33 0.23 0.23 0.21 0.18 -
P/RPS 0.10 0.08 0.04 0.03 0.02 0.02 0.03 123.63%
P/EPS 1.62 1.28 0.11 0.05 0.94 0.77 0.84 55.12%
EY 61.73 78.22 895.86 1,822.46 106.09 130.29 118.44 -35.31%
DY 0.00 0.00 22.73 0.00 0.00 0.00 27.78 -
P/NAPS 0.26 0.20 0.09 0.06 0.12 0.11 0.10 89.41%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 21/09/07 01/06/07 01/03/07 27/11/06 30/08/06 31/05/06 02/03/06 -
Price 1.16 1.10 0.80 0.24 0.27 0.21 0.18 -
P/RPS 0.11 0.10 0.09 0.03 0.03 0.02 0.03 138.34%
P/EPS 1.79 1.74 0.27 0.06 1.11 0.77 0.84 65.82%
EY 55.88 57.60 369.54 1,746.52 90.37 130.29 118.44 -39.47%
DY 0.00 0.00 9.38 0.00 0.00 0.00 27.78 -
P/NAPS 0.29 0.28 0.21 0.06 0.14 0.11 0.10 103.75%

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