[KINSTEL] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -52.77%
YoY- 126.17%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 2,457,857 2,080,447 1,235,533 583,490 2,129,886 1,530,181 947,821 88.20%
PBT 10,302 385,640 282,899 99,894 221,033 161,727 91,257 -76.48%
Tax 40,237 8,641 1,223 1,343 -2,127 -727 -341 -
NP 50,539 394,281 284,122 101,237 218,906 161,000 90,916 -32.27%
-
NP to SH 32,029 234,853 169,944 61,616 130,453 97,340 56,866 -31.67%
-
Tax Rate -390.57% -2.24% -0.43% -1.34% 0.96% 0.45% 0.37% -
Total Cost 2,407,318 1,686,166 951,411 482,253 1,910,980 1,369,181 856,905 98.47%
-
Net Worth 797,537 1,000,952 976,253 837,413 793,768 3,727,914 714,114 7.60%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 15,765 - - - 15,334 - - -
Div Payout % 49.22% - - - 11.75% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 797,537 1,000,952 976,253 837,413 793,768 3,727,914 714,114 7.60%
NOSH 927,369 926,807 947,819 881,487 902,009 900,462 175,458 201.89%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.06% 18.95% 23.00% 17.35% 10.28% 10.52% 9.59% -
ROE 4.02% 23.46% 17.41% 7.36% 16.43% 2.61% 7.96% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 265.04 224.47 130.36 66.19 236.13 169.93 540.20 -37.65%
EPS 3.46 25.34 17.93 6.99 14.80 10.81 32.41 -77.34%
DPS 1.70 0.00 0.00 0.00 1.70 0.00 0.00 -
NAPS 0.86 1.08 1.03 0.95 0.88 4.14 4.07 -64.35%
Adjusted Per Share Value based on latest NOSH - 881,487
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 234.30 198.33 117.78 55.62 203.04 145.87 90.35 88.20%
EPS 3.05 22.39 16.20 5.87 12.44 9.28 5.42 -31.72%
DPS 1.50 0.00 0.00 0.00 1.46 0.00 0.00 -
NAPS 0.7603 0.9542 0.9307 0.7983 0.7567 3.5538 0.6808 7.60%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.43 0.58 1.50 1.13 1.34 1.47 1.05 -
P/RPS 0.16 0.26 1.15 1.71 0.57 0.87 0.19 -10.77%
P/EPS 12.45 2.29 8.37 16.17 9.27 13.60 3.24 144.33%
EY 8.03 43.69 11.95 6.19 10.79 7.35 30.87 -59.08%
DY 3.95 0.00 0.00 0.00 1.27 0.00 0.00 -
P/NAPS 0.50 0.54 1.46 1.19 1.52 0.36 0.26 54.33%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 26/11/08 04/08/08 28/05/08 26/02/08 27/11/07 21/09/07 -
Price 0.41 0.43 1.29 1.62 1.29 1.39 1.16 -
P/RPS 0.15 0.19 0.99 2.45 0.55 0.82 0.21 -20.01%
P/EPS 11.87 1.70 7.19 23.18 8.92 12.86 3.58 121.54%
EY 8.42 58.93 13.90 4.31 11.21 7.78 27.94 -54.88%
DY 4.15 0.00 0.00 0.00 1.32 0.00 0.00 -
P/NAPS 0.48 0.40 1.25 1.71 1.47 0.34 0.29 39.71%

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