[KINSTEL] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 35.03%
YoY- 141.37%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 242,553 115,153 453,744 328,633 199,580 102,735 342,755 -20.60%
PBT 10,649 4,605 26,188 20,445 15,013 10,648 13,081 -12.82%
Tax -183 -11 -1,165 -1,169 -738 -226 -3,380 -85.71%
NP 10,466 4,594 25,023 19,276 14,275 10,422 9,701 5.19%
-
NP to SH 10,466 4,594 25,023 19,276 14,275 10,422 9,701 5.19%
-
Tax Rate 1.72% 0.24% 4.45% 5.72% 4.92% 2.12% 25.84% -
Total Cost 232,087 110,559 428,721 309,357 185,305 92,313 333,054 -21.41%
-
Net Worth 125,701 129,543 124,785 118,787 117,008 113,399 102,569 14.53%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 2,999 - - - - -
Div Payout % - - 11.99% - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 125,701 129,543 124,785 118,787 117,008 113,399 102,569 14.53%
NOSH 68,315 59,973 59,992 59,993 60,004 59,999 59,981 9.06%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.31% 3.99% 5.51% 5.87% 7.15% 10.14% 2.83% -
ROE 8.33% 3.55% 20.05% 16.23% 12.20% 9.19% 9.46% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 355.05 192.01 756.33 547.78 332.61 171.23 571.43 -27.20%
EPS 15.32 7.66 41.71 32.13 23.79 17.37 16.17 -3.53%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 2.16 2.08 1.98 1.95 1.89 1.71 5.01%
Adjusted Per Share Value based on latest NOSH - 59,964
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 23.12 10.98 43.25 31.33 19.03 9.79 32.67 -20.60%
EPS 1.00 0.44 2.39 1.84 1.36 0.99 0.92 5.72%
DPS 0.00 0.00 0.29 0.00 0.00 0.00 0.00 -
NAPS 0.1198 0.1235 0.119 0.1132 0.1115 0.1081 0.0978 14.49%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.22 0.25 0.36 0.34 0.36 0.37 0.35 -
P/RPS 0.06 0.13 0.05 0.06 0.11 0.22 0.06 0.00%
P/EPS 1.44 3.26 0.86 1.06 1.51 2.13 2.16 -23.70%
EY 69.64 30.64 115.86 94.50 66.08 46.95 46.21 31.47%
DY 0.00 0.00 13.89 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.12 0.17 0.17 0.18 0.20 0.20 -28.88%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 30/05/05 28/02/05 29/11/04 26/08/04 31/05/04 26/02/04 -
Price 0.17 0.22 0.35 0.36 0.33 0.37 0.37 -
P/RPS 0.05 0.11 0.05 0.07 0.10 0.22 0.06 -11.45%
P/EPS 1.11 2.87 0.84 1.12 1.39 2.13 2.29 -38.32%
EY 90.12 34.82 119.17 89.25 72.09 46.95 43.71 62.06%
DY 0.00 0.00 14.29 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.10 0.17 0.18 0.17 0.20 0.22 -44.92%

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