[KINSTEL] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
01-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -92.91%
YoY- 261.94%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 2,129,886 1,530,181 947,821 463,472 1,213,464 781,829 550,393 145.87%
PBT 221,033 161,727 91,257 47,971 435,736 400,456 14,602 508.90%
Tax -2,127 -727 -341 -3,355 -6,335 -1,930 -1,177 48.20%
NP 218,906 161,000 90,916 44,616 429,401 398,526 13,425 539.76%
-
NP to SH 130,453 97,340 56,866 27,243 384,328 366,771 13,425 353.48%
-
Tax Rate 0.96% 0.45% 0.37% 6.99% 1.45% 0.48% 8.06% -
Total Cost 1,910,980 1,369,181 856,905 418,856 784,063 383,303 536,968 132.55%
-
Net Worth 793,768 3,727,914 714,114 681,074 499,207 466,668 218,981 135.41%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 15,334 - - - 9,750 - - -
Div Payout % 11.75% - - - 2.54% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 793,768 3,727,914 714,114 681,074 499,207 466,668 218,981 135.41%
NOSH 902,009 900,462 175,458 171,988 130,001 116,667 110,040 304.98%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 10.28% 10.52% 9.59% 9.63% 35.39% 50.97% 2.44% -
ROE 16.43% 2.61% 7.96% 4.00% 76.99% 78.59% 6.13% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 236.13 169.93 540.20 269.48 933.42 670.14 500.17 -39.28%
EPS 14.80 10.81 32.41 15.84 295.60 62.88 12.20 13.70%
DPS 1.70 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 0.88 4.14 4.07 3.96 3.84 4.00 1.99 -41.87%
Adjusted Per Share Value based on latest NOSH - 171,988
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 203.04 145.87 90.35 44.18 115.68 74.53 52.47 145.87%
EPS 12.44 9.28 5.42 2.60 36.64 34.96 1.28 353.53%
DPS 1.46 0.00 0.00 0.00 0.93 0.00 0.00 -
NAPS 0.7567 3.5538 0.6808 0.6493 0.4759 0.4449 0.2088 135.38%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.34 1.47 1.05 0.81 0.33 0.23 0.23 -
P/RPS 0.57 0.87 0.19 0.30 0.04 0.03 0.05 404.28%
P/EPS 9.27 13.60 3.24 5.11 0.11 0.07 1.89 187.84%
EY 10.79 7.35 30.87 19.56 895.86 1,366.84 53.04 -65.30%
DY 1.27 0.00 0.00 0.00 22.73 0.00 0.00 -
P/NAPS 1.52 0.36 0.26 0.20 0.09 0.06 0.12 440.87%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 27/11/07 21/09/07 01/06/07 01/03/07 27/11/06 30/08/06 -
Price 1.29 1.39 1.16 1.10 0.80 0.24 0.27 -
P/RPS 0.55 0.82 0.21 0.41 0.09 0.04 0.05 392.45%
P/EPS 8.92 12.86 3.58 6.94 0.27 0.08 2.21 152.85%
EY 11.21 7.78 27.94 14.40 369.54 1,309.89 45.19 -60.41%
DY 1.32 0.00 0.00 0.00 9.38 0.00 0.00 -
P/NAPS 1.47 0.34 0.29 0.28 0.21 0.06 0.14 377.45%

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