[KINSTEL] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 10.95%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 342,755 331,837 307,624 375,464 324,095 328,470 0 -
PBT 13,081 14,140 14,228 16,936 12,006 11,742 0 -
Tax -3,380 -3,492 -3,202 -4,432 -736 -740 0 -
NP 9,701 10,648 11,026 12,504 11,270 11,002 0 -
-
NP to SH 9,701 10,648 11,026 12,504 11,270 11,002 0 -
-
Tax Rate 25.84% 24.70% 22.50% 26.17% 6.13% 6.30% - -
Total Cost 333,054 321,189 296,598 362,960 312,825 317,468 0 -
-
Net Worth 102,569 100,799 100,181 97,799 90,499 83,080 0 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 102,569 100,799 100,181 97,799 90,499 83,080 0 -
NOSH 59,981 59,999 59,989 59,999 49,999 46,674 17,213 129.32%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.83% 3.21% 3.58% 3.33% 3.48% 3.35% 0.00% -
ROE 9.46% 10.56% 11.01% 12.79% 12.45% 13.24% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 571.43 553.06 512.80 625.77 648.19 703.75 0.00 -
EPS 16.17 17.75 18.38 20.84 22.54 23.57 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.68 1.67 1.63 1.81 1.78 0.00 -
Adjusted Per Share Value based on latest NOSH - 59,999
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 32.67 31.63 29.33 35.79 30.90 31.31 0.00 -
EPS 0.92 1.02 1.05 1.19 1.07 1.05 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0978 0.0961 0.0955 0.0932 0.0863 0.0792 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 - - -
Price 0.35 0.30 0.34 0.30 0.29 0.00 0.00 -
P/RPS 0.06 0.05 0.07 0.05 0.04 0.00 0.00 -
P/EPS 2.16 1.69 1.85 1.44 1.29 0.00 0.00 -
EY 46.21 59.16 54.06 69.47 77.72 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.18 0.20 0.18 0.16 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 28/11/03 29/08/03 28/05/03 26/02/03 20/11/02 - -
Price 0.37 0.36 0.33 0.31 0.32 0.00 0.00 -
P/RPS 0.06 0.07 0.06 0.05 0.05 0.00 0.00 -
P/EPS 2.29 2.03 1.80 1.49 1.42 0.00 0.00 -
EY 43.71 49.30 55.70 67.23 70.44 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.20 0.19 0.18 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