[KINSTEL] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 34.02%
YoY- -66.06%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 2,080,447 1,235,533 583,490 2,129,886 1,530,181 947,821 463,472 171.37%
PBT 385,640 282,899 99,894 221,033 161,727 91,257 47,971 299.77%
Tax 8,641 1,223 1,343 -2,127 -727 -341 -3,355 -
NP 394,281 284,122 101,237 218,906 161,000 90,916 44,616 325.74%
-
NP to SH 234,853 169,944 61,616 130,453 97,340 56,866 27,243 318.78%
-
Tax Rate -2.24% -0.43% -1.34% 0.96% 0.45% 0.37% 6.99% -
Total Cost 1,686,166 951,411 482,253 1,910,980 1,369,181 856,905 418,856 152.41%
-
Net Worth 1,000,952 976,253 837,413 793,768 3,727,914 714,114 681,074 29.17%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 15,334 - - - -
Div Payout % - - - 11.75% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,000,952 976,253 837,413 793,768 3,727,914 714,114 681,074 29.17%
NOSH 926,807 947,819 881,487 902,009 900,462 175,458 171,988 206.42%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 18.95% 23.00% 17.35% 10.28% 10.52% 9.59% 9.63% -
ROE 23.46% 17.41% 7.36% 16.43% 2.61% 7.96% 4.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 224.47 130.36 66.19 236.13 169.93 540.20 269.48 -11.44%
EPS 25.34 17.93 6.99 14.80 10.81 32.41 15.84 36.66%
DPS 0.00 0.00 0.00 1.70 0.00 0.00 0.00 -
NAPS 1.08 1.03 0.95 0.88 4.14 4.07 3.96 -57.84%
Adjusted Per Share Value based on latest NOSH - 901,952
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 198.33 117.78 55.62 203.04 145.87 90.35 44.18 171.38%
EPS 22.39 16.20 5.87 12.44 9.28 5.42 2.60 318.48%
DPS 0.00 0.00 0.00 1.46 0.00 0.00 0.00 -
NAPS 0.9542 0.9307 0.7983 0.7567 3.5538 0.6808 0.6493 29.16%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.58 1.50 1.13 1.34 1.47 1.05 0.81 -
P/RPS 0.26 1.15 1.71 0.57 0.87 0.19 0.30 -9.07%
P/EPS 2.29 8.37 16.17 9.27 13.60 3.24 5.11 -41.35%
EY 43.69 11.95 6.19 10.79 7.35 30.87 19.56 70.62%
DY 0.00 0.00 0.00 1.27 0.00 0.00 0.00 -
P/NAPS 0.54 1.46 1.19 1.52 0.36 0.26 0.20 93.54%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 04/08/08 28/05/08 26/02/08 27/11/07 21/09/07 01/06/07 -
Price 0.43 1.29 1.62 1.29 1.39 1.16 1.10 -
P/RPS 0.19 0.99 2.45 0.55 0.82 0.21 0.41 -40.03%
P/EPS 1.70 7.19 23.18 8.92 12.86 3.58 6.94 -60.75%
EY 58.93 13.90 4.31 11.21 7.78 27.94 14.40 155.19%
DY 0.00 0.00 0.00 1.32 0.00 0.00 0.00 -
P/NAPS 0.40 1.25 1.71 1.47 0.34 0.29 0.28 26.76%

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