[KINSTEL] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 2632.0%
YoY- 2130.7%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 947,821 463,472 1,213,464 781,829 550,393 312,418 551,481 43.62%
PBT 91,257 47,971 435,736 400,456 14,602 7,947 20,515 171.21%
Tax -341 -3,355 -6,335 -1,930 -1,177 -420 -620 -32.94%
NP 90,916 44,616 429,401 398,526 13,425 7,527 19,895 176.14%
-
NP to SH 56,866 27,243 384,328 366,771 13,425 7,527 19,895 101.79%
-
Tax Rate 0.37% 6.99% 1.45% 0.48% 8.06% 5.29% 3.02% -
Total Cost 856,905 418,856 784,063 383,303 536,968 304,891 531,586 37.60%
-
Net Worth 714,114 681,074 499,207 466,668 218,981 213,485 174,501 156.50%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 9,750 - - - 4,665 -
Div Payout % - - 2.54% - - - 23.45% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 714,114 681,074 499,207 466,668 218,981 213,485 174,501 156.50%
NOSH 175,458 171,988 130,001 116,667 110,040 110,043 93,316 52.51%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.59% 9.63% 35.39% 50.97% 2.44% 2.41% 3.61% -
ROE 7.96% 4.00% 76.99% 78.59% 6.13% 3.53% 11.40% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 540.20 269.48 933.42 670.14 500.17 283.90 590.98 -5.82%
EPS 32.41 15.84 295.60 62.88 12.20 6.84 21.32 32.31%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 5.00 -
NAPS 4.07 3.96 3.84 4.00 1.99 1.94 1.87 68.18%
Adjusted Per Share Value based on latest NOSH - 116,668
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 90.35 44.18 115.68 74.53 52.47 29.78 52.57 43.62%
EPS 5.42 2.60 36.64 34.96 1.28 0.72 1.90 101.52%
DPS 0.00 0.00 0.93 0.00 0.00 0.00 0.44 -
NAPS 0.6808 0.6493 0.4759 0.4449 0.2088 0.2035 0.1664 156.46%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.05 0.81 0.33 0.23 0.23 0.21 0.18 -
P/RPS 0.19 0.30 0.04 0.03 0.05 0.07 0.03 243.47%
P/EPS 3.24 5.11 0.11 0.07 1.89 3.07 0.84 146.55%
EY 30.87 19.56 895.86 1,366.84 53.04 32.57 118.44 -59.29%
DY 0.00 0.00 22.73 0.00 0.00 0.00 27.78 -
P/NAPS 0.26 0.20 0.09 0.06 0.12 0.11 0.10 89.41%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 21/09/07 01/06/07 01/03/07 27/11/06 30/08/06 31/05/06 02/03/06 -
Price 1.16 1.10 0.80 0.24 0.27 0.21 0.18 -
P/RPS 0.21 0.41 0.09 0.04 0.05 0.07 0.03 267.23%
P/EPS 3.58 6.94 0.27 0.08 2.21 3.07 0.84 163.56%
EY 27.94 14.40 369.54 1,309.89 45.19 32.57 118.44 -61.92%
DY 0.00 0.00 9.38 0.00 0.00 0.00 27.78 -
P/NAPS 0.29 0.28 0.21 0.06 0.14 0.11 0.10 103.75%

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