[KINSTEL] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 7.43%
YoY- 233.4%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 453,744 328,633 199,580 102,735 342,755 248,878 153,812 105.01%
PBT 26,188 20,445 15,013 10,648 13,081 10,605 7,114 137.47%
Tax -1,165 -1,169 -738 -226 -3,380 -2,619 -1,601 -19.02%
NP 25,023 19,276 14,275 10,422 9,701 7,986 5,513 172.88%
-
NP to SH 25,023 19,276 14,275 10,422 9,701 7,986 5,513 172.88%
-
Tax Rate 4.45% 5.72% 4.92% 2.12% 25.84% 24.70% 22.50% -
Total Cost 428,721 309,357 185,305 92,313 333,054 240,892 148,299 102.28%
-
Net Worth 124,785 118,787 117,008 113,399 102,569 100,799 100,181 15.68%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 2,999 - - - - - - -
Div Payout % 11.99% - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 124,785 118,787 117,008 113,399 102,569 100,799 100,181 15.68%
NOSH 59,992 59,993 60,004 59,999 59,981 59,999 59,989 0.00%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.51% 5.87% 7.15% 10.14% 2.83% 3.21% 3.58% -
ROE 20.05% 16.23% 12.20% 9.19% 9.46% 7.92% 5.50% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 756.33 547.78 332.61 171.23 571.43 414.80 256.40 105.00%
EPS 41.71 32.13 23.79 17.37 16.17 13.31 9.19 172.87%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 1.98 1.95 1.89 1.71 1.68 1.67 15.68%
Adjusted Per Share Value based on latest NOSH - 59,999
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 43.25 31.33 19.03 9.79 32.67 23.73 14.66 105.02%
EPS 2.39 1.84 1.36 0.99 0.92 0.76 0.53 171.70%
DPS 0.29 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.119 0.1132 0.1115 0.1081 0.0978 0.0961 0.0955 15.71%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.36 0.34 0.36 0.37 0.35 0.30 0.34 -
P/RPS 0.05 0.06 0.11 0.22 0.06 0.07 0.13 -46.95%
P/EPS 0.86 1.06 1.51 2.13 2.16 2.25 3.70 -62.02%
EY 115.86 94.50 66.08 46.95 46.21 44.37 27.03 162.70%
DY 13.89 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.17 0.18 0.20 0.20 0.18 0.20 -10.22%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/11/04 26/08/04 31/05/04 26/02/04 28/11/03 29/08/03 -
Price 0.35 0.36 0.33 0.37 0.37 0.36 0.33 -
P/RPS 0.05 0.07 0.10 0.22 0.06 0.09 0.13 -46.95%
P/EPS 0.84 1.12 1.39 2.13 2.29 2.70 3.59 -61.86%
EY 119.17 89.25 72.09 46.95 43.71 36.97 27.85 162.41%
DY 14.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.18 0.17 0.20 0.22 0.21 0.20 -10.22%

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