[KINSTEL] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -21.64%
YoY- 0.44%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 463,472 431,635 231,436 237,978 312,418 169,606 139,322 123.00%
PBT 47,971 35,280 385,854 6,655 7,947 3,247 6,619 274.95%
Tax -3,355 -4,405 -753 -757 -420 206 -643 201.13%
NP 44,616 30,875 385,101 5,898 7,527 3,453 5,976 282.45%
-
NP to SH 27,243 17,003 353,346 5,898 7,527 3,453 5,976 175.18%
-
Tax Rate 6.99% 12.49% 0.20% 11.37% 5.29% -6.34% 9.71% -
Total Cost 418,856 400,760 -153,665 232,080 304,891 166,153 133,346 114.63%
-
Net Worth 681,074 520,125 466,672 218,974 213,485 112,102 148,793 175.93%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 9,752 - - - 2,997 - -
Div Payout % - 57.36% - - - 86.81% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 681,074 520,125 466,672 218,974 213,485 112,102 148,793 175.93%
NOSH 171,988 130,031 116,668 110,037 110,043 59,947 80,866 65.45%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 9.63% 7.15% 166.40% 2.48% 2.41% 2.04% 4.29% -
ROE 4.00% 3.27% 75.72% 2.69% 3.53% 3.08% 4.02% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 269.48 331.95 198.37 216.27 283.90 282.92 172.29 34.78%
EPS 15.84 13.08 60.57 5.36 6.84 5.76 7.39 66.31%
DPS 0.00 7.50 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.96 4.00 4.00 1.99 1.94 1.87 1.84 66.77%
Adjusted Per Share Value based on latest NOSH - 110,037
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 44.18 41.15 22.06 22.69 29.78 16.17 13.28 123.01%
EPS 2.60 1.62 33.68 0.56 0.72 0.33 0.57 175.29%
DPS 0.00 0.93 0.00 0.00 0.00 0.29 0.00 -
NAPS 0.6493 0.4958 0.4449 0.2087 0.2035 0.1069 0.1418 176.00%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.81 0.33 0.23 0.23 0.21 0.18 0.20 -
P/RPS 0.30 0.10 0.12 0.11 0.07 0.06 0.12 84.30%
P/EPS 5.11 2.52 0.08 4.29 3.07 3.13 2.71 52.68%
EY 19.56 39.62 1,316.80 23.30 32.57 32.00 36.95 -34.58%
DY 0.00 22.73 0.00 0.00 0.00 27.78 0.00 -
P/NAPS 0.20 0.08 0.06 0.12 0.11 0.10 0.11 49.02%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 01/06/07 01/03/07 27/11/06 30/08/06 31/05/06 02/03/06 24/11/05 -
Price 1.10 0.80 0.24 0.27 0.21 0.18 0.19 -
P/RPS 0.41 0.24 0.12 0.12 0.07 0.06 0.11 140.58%
P/EPS 6.94 6.12 0.08 5.04 3.07 3.13 2.57 94.03%
EY 14.40 16.35 1,261.93 19.85 32.57 32.00 38.89 -48.46%
DY 0.00 9.38 0.00 0.00 0.00 27.78 0.00 -
P/NAPS 0.28 0.20 0.06 0.14 0.11 0.10 0.10 98.78%

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