[KINSTEL] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 14.12%
YoY- -73.46%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 2,471,066 2,333,960 2,129,886 2,040,241 1,895,642 1,853,888 1,213,464 60.72%
PBT 565,798 399,576 221,033 215,636 182,514 191,884 435,736 19.04%
Tax 2,446 5,372 -2,127 -969 -682 -13,420 -6,335 -
NP 568,244 404,948 218,906 214,666 181,832 178,464 429,401 20.55%
-
NP to SH 339,888 246,464 130,453 129,786 113,732 108,972 384,328 -7.87%
-
Tax Rate -0.43% -1.34% 0.96% 0.45% 0.37% 6.99% 1.45% -
Total Cost 1,902,822 1,929,012 1,910,980 1,825,574 1,713,810 1,675,424 784,063 80.68%
-
Net Worth 976,253 837,413 793,768 3,727,914 714,114 681,074 499,207 56.44%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 15,334 - - - 9,750 -
Div Payout % - - 11.75% - - - 2.54% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 976,253 837,413 793,768 3,727,914 714,114 681,074 499,207 56.44%
NOSH 947,819 881,487 902,009 900,462 175,458 171,988 130,001 276.45%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 23.00% 17.35% 10.28% 10.52% 9.59% 9.63% 35.39% -
ROE 34.82% 29.43% 16.43% 3.48% 15.93% 16.00% 76.99% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 260.71 264.78 236.13 226.58 1,080.40 1,077.91 933.42 -57.30%
EPS 35.86 27.96 14.80 14.41 64.82 63.36 295.60 -75.52%
DPS 0.00 0.00 1.70 0.00 0.00 0.00 7.50 -
NAPS 1.03 0.95 0.88 4.14 4.07 3.96 3.84 -58.44%
Adjusted Per Share Value based on latest NOSH - 899,422
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 235.56 222.49 203.04 194.49 180.71 176.73 115.68 60.72%
EPS 32.40 23.50 12.44 12.37 10.84 10.39 36.64 -7.87%
DPS 0.00 0.00 1.46 0.00 0.00 0.00 0.93 -
NAPS 0.9307 0.7983 0.7567 3.5538 0.6808 0.6493 0.4759 56.44%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.50 1.13 1.34 1.47 1.05 0.81 0.33 -
P/RPS 0.58 0.43 0.57 0.65 0.10 0.08 0.04 495.59%
P/EPS 4.18 4.04 9.27 10.20 1.62 1.28 0.11 1032.79%
EY 23.91 24.74 10.79 9.80 61.73 78.22 895.86 -91.08%
DY 0.00 0.00 1.27 0.00 0.00 0.00 22.73 -
P/NAPS 1.46 1.19 1.52 0.36 0.26 0.20 0.09 541.91%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 04/08/08 28/05/08 26/02/08 27/11/07 21/09/07 01/06/07 01/03/07 -
Price 1.29 1.62 1.29 1.39 1.16 1.10 0.80 -
P/RPS 0.49 0.61 0.55 0.61 0.11 0.10 0.09 209.80%
P/EPS 3.60 5.79 8.92 9.64 1.79 1.74 0.27 463.17%
EY 27.80 17.26 11.21 10.37 55.88 57.60 369.54 -82.20%
DY 0.00 0.00 1.32 0.00 0.00 0.00 9.38 -
P/NAPS 1.25 1.71 1.47 0.34 0.29 0.28 0.21 228.80%

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