[KINSTEL] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -8.89%
YoY- -13.92%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 438,177 399,160 410,940 342,755 331,837 307,624 375,464 10.81%
PBT 27,260 30,026 42,592 13,081 14,140 14,228 16,936 37.22%
Tax -1,558 -1,476 -904 -3,380 -3,492 -3,202 -4,432 -50.09%
NP 25,701 28,550 41,688 9,701 10,648 11,026 12,504 61.44%
-
NP to SH 25,701 28,550 41,688 9,701 10,648 11,026 12,504 61.44%
-
Tax Rate 5.72% 4.92% 2.12% 25.84% 24.70% 22.50% 26.17% -
Total Cost 412,476 370,610 369,252 333,054 321,189 296,598 362,960 8.87%
-
Net Worth 118,787 117,008 113,399 102,569 100,799 100,181 97,799 13.79%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 118,787 117,008 113,399 102,569 100,799 100,181 97,799 13.79%
NOSH 59,993 60,004 59,999 59,981 59,999 59,989 59,999 -0.00%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.87% 7.15% 10.14% 2.83% 3.21% 3.58% 3.33% -
ROE 21.64% 24.40% 36.76% 9.46% 10.56% 11.01% 12.79% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 730.37 665.22 684.90 571.43 553.06 512.80 625.77 10.82%
EPS 42.84 47.58 69.48 16.17 17.75 18.38 20.84 61.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.95 1.89 1.71 1.68 1.67 1.63 13.80%
Adjusted Per Share Value based on latest NOSH - 59,907
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 41.77 38.05 39.17 32.67 31.63 29.33 35.79 10.81%
EPS 2.45 2.72 3.97 0.92 1.02 1.05 1.19 61.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1132 0.1115 0.1081 0.0978 0.0961 0.0955 0.0932 13.79%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.34 0.36 0.37 0.35 0.30 0.34 0.30 -
P/RPS 0.05 0.05 0.05 0.06 0.05 0.07 0.05 0.00%
P/EPS 0.79 0.76 0.53 2.16 1.69 1.85 1.44 -32.91%
EY 126.00 132.17 187.78 46.21 59.16 54.06 69.47 48.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.18 0.20 0.20 0.18 0.20 0.18 -3.72%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 26/08/04 31/05/04 26/02/04 28/11/03 29/08/03 28/05/03 -
Price 0.36 0.33 0.37 0.37 0.36 0.33 0.31 -
P/RPS 0.05 0.05 0.05 0.06 0.07 0.06 0.05 0.00%
P/EPS 0.84 0.69 0.53 2.29 2.03 1.80 1.49 -31.68%
EY 119.00 144.18 187.78 43.71 49.30 55.70 67.23 46.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.17 0.20 0.22 0.21 0.20 0.19 -3.53%

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