[KINSTEL] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
06-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 46.4%
YoY- -109.73%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 915,092 540,401 1,991,181 1,537,147 1,079,463 440,348 2,457,857 -48.34%
PBT 49,600 36,831 -67,388 -150,388 -167,326 -93,289 10,302 185.95%
Tax -210 -125 51,865 44,069 29,969 16,925 40,237 -
NP 49,390 36,706 -15,523 -106,319 -137,357 -76,364 50,539 -1.52%
-
NP to SH 30,729 22,552 18,942 -22,854 -42,639 -34,761 32,029 -2.73%
-
Tax Rate 0.42% 0.34% - - - - -390.57% -
Total Cost 865,702 503,695 2,006,704 1,643,466 1,216,820 516,712 2,407,318 -49.52%
-
Net Worth 838,920 826,906 788,040 749,463 744,344 754,074 797,537 3.43%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 9,271 - - - 15,765 -
Div Payout % - - 48.94% - - - 49.22% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 838,920 826,906 788,040 749,463 744,344 754,074 797,537 3.43%
NOSH 942,607 939,666 927,106 925,263 918,943 919,603 927,369 1.09%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.40% 6.79% -0.78% -6.92% -12.72% -17.34% 2.06% -
ROE 3.66% 2.73% 2.40% -3.05% -5.73% -4.61% 4.02% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 97.08 57.51 214.77 166.13 117.47 47.88 265.04 -48.90%
EPS 3.26 2.40 2.04 -2.47 -4.64 -3.78 3.46 -3.90%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.70 -
NAPS 0.89 0.88 0.85 0.81 0.81 0.82 0.86 2.31%
Adjusted Per Share Value based on latest NOSH - 933,254
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 87.23 51.52 189.82 146.53 102.90 41.98 234.30 -48.34%
EPS 2.93 2.15 1.81 -2.18 -4.06 -3.31 3.05 -2.64%
DPS 0.00 0.00 0.88 0.00 0.00 0.00 1.50 -
NAPS 0.7997 0.7883 0.7512 0.7145 0.7096 0.7189 0.7603 3.43%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.81 1.00 0.91 0.94 0.88 0.38 0.43 -
P/RPS 0.83 1.74 0.42 0.57 0.75 0.79 0.16 200.57%
P/EPS 24.85 41.67 44.54 -38.06 -18.97 -10.05 12.45 58.72%
EY 4.02 2.40 2.25 -2.63 -5.27 -9.95 8.03 -37.03%
DY 0.00 0.00 1.10 0.00 0.00 0.00 3.95 -
P/NAPS 0.91 1.14 1.07 1.16 1.09 0.46 0.50 49.23%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 25/05/10 25/02/10 06/11/09 19/08/09 18/05/09 26/02/09 -
Price 0.87 0.78 1.00 0.96 0.94 0.80 0.41 -
P/RPS 0.90 1.36 0.47 0.58 0.80 1.67 0.15 231.27%
P/EPS 26.69 32.50 48.94 -38.87 -20.26 -21.16 11.87 71.88%
EY 3.75 3.08 2.04 -2.57 -4.94 -4.73 8.42 -41.76%
DY 0.00 0.00 1.00 0.00 0.00 0.00 4.15 -
P/NAPS 0.98 0.89 1.18 1.19 1.16 0.98 0.48 61.14%

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