[KINSTEL] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
02-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -9.25%
YoY- -20.49%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 1,042,438 1,100,786 1,249,672 551,481 509,166 485,106 460,612 72.29%
PBT 533,941 29,204 31,788 20,515 23,024 21,298 18,420 841.70%
Tax -2,573 -2,354 -1,680 -620 -1,101 -366 -44 1402.85%
NP 531,368 26,850 30,108 19,895 21,922 20,932 18,376 840.17%
-
NP to SH 489,028 26,850 30,108 19,895 21,922 20,932 18,376 789.58%
-
Tax Rate 0.48% 8.06% 5.29% 3.02% 4.78% 1.72% 0.24% -
Total Cost 511,070 1,073,936 1,219,564 531,586 487,244 464,174 442,236 10.11%
-
Net Worth 466,668 218,981 213,485 174,501 148,737 125,701 129,543 134.81%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 4,665 - - - -
Div Payout % - - - 23.45% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 466,668 218,981 213,485 174,501 148,737 125,701 129,543 134.81%
NOSH 116,667 110,040 110,043 93,316 80,835 68,315 59,973 55.77%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 50.97% 2.44% 2.41% 3.61% 4.31% 4.31% 3.99% -
ROE 104.79% 12.26% 14.10% 11.40% 14.74% 16.65% 14.19% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 893.52 1,000.34 1,135.61 590.98 629.88 710.09 768.02 10.60%
EPS 83.84 24.40 27.36 21.32 27.12 30.64 30.64 95.51%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 4.00 1.99 1.94 1.87 1.84 1.84 2.16 50.74%
Adjusted Per Share Value based on latest NOSH - 59,947
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 99.37 104.94 119.13 52.57 48.54 46.24 43.91 72.28%
EPS 46.62 2.56 2.87 1.90 2.09 2.00 1.75 790.20%
DPS 0.00 0.00 0.00 0.44 0.00 0.00 0.00 -
NAPS 0.4449 0.2088 0.2035 0.1664 0.1418 0.1198 0.1235 134.81%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.23 0.23 0.21 0.18 0.20 0.22 0.25 -
P/RPS 0.03 0.02 0.02 0.03 0.03 0.03 0.03 0.00%
P/EPS 0.05 0.94 0.77 0.84 0.74 0.72 0.82 -84.48%
EY 1,822.46 106.09 130.29 118.44 135.60 139.27 122.56 503.70%
DY 0.00 0.00 0.00 27.78 0.00 0.00 0.00 -
P/NAPS 0.06 0.12 0.11 0.10 0.11 0.12 0.12 -36.97%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 30/08/06 31/05/06 02/03/06 24/11/05 29/08/05 30/05/05 -
Price 0.24 0.27 0.21 0.18 0.19 0.17 0.22 -
P/RPS 0.03 0.03 0.02 0.03 0.03 0.02 0.03 0.00%
P/EPS 0.06 1.11 0.77 0.84 0.70 0.55 0.72 -80.89%
EY 1,746.52 90.37 130.29 118.44 142.74 180.24 139.27 438.94%
DY 0.00 0.00 0.00 27.78 0.00 0.00 0.00 -
P/NAPS 0.06 0.14 0.11 0.10 0.10 0.09 0.10 -28.84%

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