[KINSTEL] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -81.64%
YoY- -55.92%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 551,481 381,875 242,553 115,153 453,744 328,633 199,580 96.54%
PBT 20,515 17,268 10,649 4,605 26,188 20,445 15,013 23.07%
Tax -620 -826 -183 -11 -1,165 -1,169 -738 -10.93%
NP 19,895 16,442 10,466 4,594 25,023 19,276 14,275 24.69%
-
NP to SH 19,895 16,442 10,466 4,594 25,023 19,276 14,275 24.69%
-
Tax Rate 3.02% 4.78% 1.72% 0.24% 4.45% 5.72% 4.92% -
Total Cost 531,586 365,433 232,087 110,559 428,721 309,357 185,305 101.50%
-
Net Worth 174,501 148,737 125,701 129,543 124,785 118,787 117,008 30.43%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 4,665 - - - 2,999 - - -
Div Payout % 23.45% - - - 11.99% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 174,501 148,737 125,701 129,543 124,785 118,787 117,008 30.43%
NOSH 93,316 80,835 68,315 59,973 59,992 59,993 60,004 34.12%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.61% 4.31% 4.31% 3.99% 5.51% 5.87% 7.15% -
ROE 11.40% 11.05% 8.33% 3.55% 20.05% 16.23% 12.20% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 590.98 472.41 355.05 192.01 756.33 547.78 332.61 46.54%
EPS 21.32 20.34 15.32 7.66 41.71 32.13 23.79 -7.02%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.87 1.84 1.84 2.16 2.08 1.98 1.95 -2.74%
Adjusted Per Share Value based on latest NOSH - 59,973
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 52.57 36.40 23.12 10.98 43.25 31.33 19.03 96.51%
EPS 1.90 1.57 1.00 0.44 2.39 1.84 1.36 24.89%
DPS 0.44 0.00 0.00 0.00 0.29 0.00 0.00 -
NAPS 0.1664 0.1418 0.1198 0.1235 0.119 0.1132 0.1115 30.49%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.18 0.20 0.22 0.25 0.36 0.34 0.36 -
P/RPS 0.03 0.04 0.06 0.13 0.05 0.06 0.11 -57.84%
P/EPS 0.84 0.98 1.44 3.26 0.86 1.06 1.51 -32.28%
EY 118.44 101.70 69.64 30.64 115.86 94.50 66.08 47.39%
DY 27.78 0.00 0.00 0.00 13.89 0.00 0.00 -
P/NAPS 0.10 0.11 0.12 0.12 0.17 0.17 0.18 -32.34%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 02/03/06 24/11/05 29/08/05 30/05/05 28/02/05 29/11/04 26/08/04 -
Price 0.18 0.19 0.17 0.22 0.35 0.36 0.33 -
P/RPS 0.03 0.04 0.05 0.11 0.05 0.07 0.10 -55.08%
P/EPS 0.84 0.93 1.11 2.87 0.84 1.12 1.39 -28.45%
EY 118.44 107.05 90.12 34.82 119.17 89.25 72.09 39.10%
DY 27.78 0.00 0.00 0.00 14.29 0.00 0.00 -
P/NAPS 0.10 0.10 0.09 0.10 0.17 0.18 0.17 -29.72%

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