[KINSTEL] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 2.43%
YoY- 14.91%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 331,837 307,624 375,464 324,095 328,470 0 0 -
PBT 14,140 14,228 16,936 12,006 11,742 0 0 -
Tax -3,492 -3,202 -4,432 -736 -740 0 0 -
NP 10,648 11,026 12,504 11,270 11,002 0 0 -
-
NP to SH 10,648 11,026 12,504 11,270 11,002 0 0 -
-
Tax Rate 24.70% 22.50% 26.17% 6.13% 6.30% - - -
Total Cost 321,189 296,598 362,960 312,825 317,468 0 0 -
-
Net Worth 100,799 100,181 97,799 90,499 83,080 0 0 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 100,799 100,181 97,799 90,499 83,080 0 0 -
NOSH 59,999 59,989 59,999 49,999 46,674 17,213 17,213 129.71%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.21% 3.58% 3.33% 3.48% 3.35% 0.00% 0.00% -
ROE 10.56% 11.01% 12.79% 12.45% 13.24% 0.00% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 553.06 512.80 625.77 648.19 703.75 0.00 0.00 -
EPS 17.75 18.38 20.84 22.54 23.57 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.67 1.63 1.81 1.78 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 49,966
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 31.63 29.33 35.79 30.90 31.31 0.00 0.00 -
EPS 1.02 1.05 1.19 1.07 1.05 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0961 0.0955 0.0932 0.0863 0.0792 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 - - - -
Price 0.30 0.34 0.30 0.29 0.00 0.00 0.00 -
P/RPS 0.05 0.07 0.05 0.04 0.00 0.00 0.00 -
P/EPS 1.69 1.85 1.44 1.29 0.00 0.00 0.00 -
EY 59.16 54.06 69.47 77.72 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.20 0.18 0.16 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 29/08/03 28/05/03 26/02/03 20/11/02 - - -
Price 0.36 0.33 0.31 0.32 0.00 0.00 0.00 -
P/RPS 0.07 0.06 0.05 0.05 0.00 0.00 0.00 -
P/EPS 2.03 1.80 1.49 1.42 0.00 0.00 0.00 -
EY 49.30 55.70 67.23 70.44 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.19 0.18 0.00 0.00 0.00 -

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