[KINSTEL] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 5890.95%
YoY- 5812.75%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 484,349 463,472 431,635 231,436 237,978 312,418 169,606 101.67%
PBT 43,286 47,971 35,280 385,854 6,655 7,947 3,247 464.89%
Tax 3,014 -3,355 -4,405 -753 -757 -420 206 501.15%
NP 46,300 44,616 30,875 385,101 5,898 7,527 3,453 467.09%
-
NP to SH 29,623 27,243 17,003 353,346 5,898 7,527 3,453 320.72%
-
Tax Rate -6.96% 6.99% 12.49% 0.20% 11.37% 5.29% -6.34% -
Total Cost 438,049 418,856 400,760 -153,665 232,080 304,891 166,153 91.18%
-
Net Worth 714,251 681,074 520,125 466,672 218,974 213,485 112,102 244.85%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 9,752 - - - 2,997 -
Div Payout % - - 57.36% - - - 86.81% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 714,251 681,074 520,125 466,672 218,974 213,485 112,102 244.85%
NOSH 175,491 171,988 130,031 116,668 110,037 110,043 59,947 105.04%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.56% 9.63% 7.15% 166.40% 2.48% 2.41% 2.04% -
ROE 4.15% 4.00% 3.27% 75.72% 2.69% 3.53% 3.08% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 276.00 269.48 331.95 198.37 216.27 283.90 282.92 -1.64%
EPS 16.88 15.84 13.08 60.57 5.36 6.84 5.76 105.18%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 5.00 -
NAPS 4.07 3.96 4.00 4.00 1.99 1.94 1.87 68.18%
Adjusted Per Share Value based on latest NOSH - 116,668
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 46.17 44.18 41.15 22.06 22.69 29.78 16.17 101.65%
EPS 2.82 2.60 1.62 33.68 0.56 0.72 0.33 319.62%
DPS 0.00 0.00 0.93 0.00 0.00 0.00 0.29 -
NAPS 0.6809 0.6493 0.4958 0.4449 0.2087 0.2035 0.1069 244.78%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.05 0.81 0.33 0.23 0.23 0.21 0.18 -
P/RPS 0.38 0.30 0.10 0.12 0.11 0.07 0.06 243.47%
P/EPS 6.22 5.11 2.52 0.08 4.29 3.07 3.13 58.26%
EY 16.08 19.56 39.62 1,316.80 23.30 32.57 32.00 -36.87%
DY 0.00 0.00 22.73 0.00 0.00 0.00 27.78 -
P/NAPS 0.26 0.20 0.08 0.06 0.12 0.11 0.10 89.41%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 21/09/07 01/06/07 01/03/07 27/11/06 30/08/06 31/05/06 02/03/06 -
Price 1.16 1.10 0.80 0.24 0.27 0.21 0.18 -
P/RPS 0.42 0.41 0.24 0.12 0.12 0.07 0.06 267.23%
P/EPS 6.87 6.94 6.12 0.08 5.04 3.07 3.13 69.13%
EY 14.55 14.40 16.35 1,261.93 19.85 32.57 32.00 -40.95%
DY 0.00 0.00 9.38 0.00 0.00 0.00 27.78 -
P/NAPS 0.29 0.28 0.20 0.06 0.14 0.11 0.10 103.75%

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