[KINSTEL] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -26.56%
YoY- -55.92%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 551,481 509,166 485,106 460,612 453,744 438,177 399,160 23.97%
PBT 20,515 23,024 21,298 18,420 26,188 27,260 30,026 -22.37%
Tax -620 -1,101 -366 -44 -1,165 -1,558 -1,476 -43.82%
NP 19,895 21,922 20,932 18,376 25,023 25,701 28,550 -21.34%
-
NP to SH 19,895 21,922 20,932 18,376 25,023 25,701 28,550 -21.34%
-
Tax Rate 3.02% 4.78% 1.72% 0.24% 4.45% 5.72% 4.92% -
Total Cost 531,586 487,244 464,174 442,236 428,721 412,476 370,610 27.10%
-
Net Worth 174,501 148,737 125,701 129,543 124,785 118,787 117,008 30.43%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 4,665 - - - 2,999 - - -
Div Payout % 23.45% - - - 11.99% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 174,501 148,737 125,701 129,543 124,785 118,787 117,008 30.43%
NOSH 93,316 80,835 68,315 59,973 59,992 59,993 60,004 34.12%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.61% 4.31% 4.31% 3.99% 5.51% 5.87% 7.15% -
ROE 11.40% 14.74% 16.65% 14.19% 20.05% 21.64% 24.40% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 590.98 629.88 710.09 768.02 756.33 730.37 665.22 -7.56%
EPS 21.32 27.12 30.64 30.64 41.71 42.84 47.58 -41.35%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.87 1.84 1.84 2.16 2.08 1.98 1.95 -2.74%
Adjusted Per Share Value based on latest NOSH - 59,973
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 52.57 48.54 46.24 43.91 43.25 41.77 38.05 23.97%
EPS 1.90 2.09 2.00 1.75 2.39 2.45 2.72 -21.22%
DPS 0.44 0.00 0.00 0.00 0.29 0.00 0.00 -
NAPS 0.1664 0.1418 0.1198 0.1235 0.119 0.1132 0.1115 30.49%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.18 0.20 0.22 0.25 0.36 0.34 0.36 -
P/RPS 0.03 0.03 0.03 0.03 0.05 0.05 0.05 -28.79%
P/EPS 0.84 0.74 0.72 0.82 0.86 0.79 0.76 6.88%
EY 118.44 135.60 139.27 122.56 115.86 126.00 132.17 -7.03%
DY 27.78 0.00 0.00 0.00 13.89 0.00 0.00 -
P/NAPS 0.10 0.11 0.12 0.12 0.17 0.17 0.18 -32.34%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 02/03/06 24/11/05 29/08/05 30/05/05 28/02/05 29/11/04 26/08/04 -
Price 0.18 0.19 0.17 0.22 0.35 0.36 0.33 -
P/RPS 0.03 0.03 0.02 0.03 0.05 0.05 0.05 -28.79%
P/EPS 0.84 0.70 0.55 0.72 0.84 0.84 0.69 13.97%
EY 118.44 142.74 180.24 139.27 119.17 119.00 144.18 -12.25%
DY 27.78 0.00 0.00 0.00 14.29 0.00 0.00 -
P/NAPS 0.10 0.10 0.09 0.10 0.17 0.18 0.17 -29.72%

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